Net operating income
Published monthly and annual NOI for downstream capital modules.
Calculated results are read-only. Edit assumptions on Market Assumptions and Expense Assumptions to update these values.
Total NOI
$96,553,243
Total revenue
$96,553,243
Operating months
120
| Period | Revenue | Expenses | NOI |
|---|---|---|---|
| Jan 31, 2028 | $577,217 | $0 | $577,217 |
| Feb 29, 2028 | $608,567 | $0 | $608,567 |
| Mar 31, 2028 | $605,500 | $0 | $605,500 |
| Apr 30, 2028 | $626,133 | $0 | $626,133 |
| May 31, 2028 | $622,500 | $0 | $622,500 |
| Jun 30, 2028 | $643,700 | $0 | $643,700 |
| Jul 31, 2028 | $652,483 | $0 | $652,483 |
| Aug 31, 2028 | $648,000 | $0 | $648,000 |
| Sep 30, 2028 | $670,050 | $0 | $670,050 |
| Oct 31, 2028 | $665,000 | $0 | $665,000 |
| Nov 30, 2028 | $687,617 | $0 | $687,617 |
| Dec 31, 2028 | $696,400 | $0 | $696,400 |
| Jan 31, 2029 | $676,116 | $0 | $676,116 |
| Feb 28, 2029 | $721,057 | $0 | $721,057 |
| Mar 31, 2029 | $706,077 | $0 | $706,077 |
| Apr 30, 2029 | $721,057 | $0 | $721,057 |
| May 31, 2029 | $706,077 | $0 | $706,077 |
| Jun 30, 2029 | $721,057 | $0 | $721,057 |
| Jul 31, 2029 | $721,057 | $0 | $721,057 |
| Aug 31, 2029 | $706,077 | $0 | $706,077 |
| Sep 30, 2029 | $721,057 | $0 | $721,057 |
| Oct 31, 2029 | $706,077 | $0 | $706,077 |
| Nov 30, 2029 | $721,057 | $0 | $721,057 |
| Dec 31, 2029 | $721,057 | $0 | $721,057 |
| Jan 31, 2030 | $699,870 | $0 | $699,870 |
| Feb 28, 2030 | $746,622 | $0 | $746,622 |
| Mar 31, 2030 | $731,038 | $0 | $731,038 |
| Apr 30, 2030 | $746,622 | $0 | $746,622 |
| May 31, 2030 | $731,038 | $0 | $731,038 |
| Jun 30, 2030 | $746,622 | $0 | $746,622 |
| Jul 31, 2030 | $746,622 | $0 | $746,622 |
| Aug 31, 2030 | $731,038 | $0 | $731,038 |
| Sep 30, 2030 | $746,622 | $0 | $746,622 |
| Oct 31, 2030 | $731,038 | $0 | $731,038 |
| Nov 30, 2030 | $746,622 | $0 | $746,622 |
| Dec 31, 2030 | $746,622 | $0 | $746,622 |
| Jan 31, 2031 | $724,493 | $0 | $724,493 |
| Feb 28, 2031 | $773,129 | $0 | $773,129 |
| Mar 31, 2031 | $756,917 | $0 | $756,917 |
| Apr 30, 2031 | $773,129 | $0 | $773,129 |
| May 31, 2031 | $756,917 | $0 | $756,917 |
| Jun 30, 2031 | $773,129 | $0 | $773,129 |
| Jul 31, 2031 | $773,129 | $0 | $773,129 |
| Aug 31, 2031 | $756,917 | $0 | $756,917 |
| Sep 30, 2031 | $773,129 | $0 | $773,129 |
| Oct 31, 2031 | $756,917 | $0 | $756,917 |
| Nov 30, 2031 | $773,129 | $0 | $773,129 |
| Dec 31, 2031 | $773,129 | $0 | $773,129 |
| Jan 31, 2032 | $766,885 | $0 | $766,885 |
| Feb 29, 2032 | $800,616 | $0 | $800,616 |
| Mar 31, 2032 | $783,750 | $0 | $783,750 |
| Apr 30, 2032 | $800,616 | $0 | $800,616 |
| May 31, 2032 | $783,750 | $0 | $783,750 |
| Jun 30, 2032 | $800,616 | $0 | $800,616 |
| Jul 31, 2032 | $800,616 | $0 | $800,616 |
| Aug 31, 2032 | $783,750 | $0 | $783,750 |
| Sep 30, 2032 | $800,616 | $0 | $800,616 |
| Oct 31, 2032 | $783,750 | $0 | $783,750 |
| Nov 30, 2032 | $800,616 | $0 | $800,616 |
| Dec 31, 2032 | $800,616 | $0 | $800,616 |
| Jan 31, 2033 | $776,481 | $0 | $776,481 |
| Feb 28, 2033 | $829,117 | $0 | $829,117 |
| Mar 31, 2033 | $811,572 | $0 | $811,572 |
| Apr 30, 2033 | $829,117 | $0 | $829,117 |
| May 31, 2033 | $811,572 | $0 | $811,572 |
| Jun 30, 2033 | $829,117 | $0 | $829,117 |
| Jul 31, 2033 | $829,117 | $0 | $829,117 |
| Aug 31, 2033 | $811,572 | $0 | $811,572 |
| Sep 30, 2033 | $829,117 | $0 | $829,117 |
| Oct 31, 2033 | $811,572 | $0 | $811,572 |
| Nov 30, 2033 | $829,117 | $0 | $829,117 |
| Dec 31, 2033 | $829,117 | $0 | $829,117 |
| Jan 31, 2034 | $803,916 | $0 | $803,916 |
| Feb 28, 2034 | $858,673 | $0 | $858,673 |
| Mar 31, 2034 | $840,421 | $0 | $840,421 |
| Apr 30, 2034 | $858,673 | $0 | $858,673 |
| May 31, 2034 | $840,421 | $0 | $840,421 |
| Jun 30, 2034 | $858,673 | $0 | $858,673 |
| Jul 31, 2034 | $858,673 | $0 | $858,673 |
| Aug 31, 2034 | $840,421 | $0 | $840,421 |
| Sep 30, 2034 | $858,673 | $0 | $858,673 |
| Oct 31, 2034 | $840,421 | $0 | $840,421 |
| Nov 30, 2034 | $858,673 | $0 | $858,673 |
| Dec 31, 2034 | $858,673 | $0 | $858,673 |
| Jan 31, 2035 | $832,359 | $0 | $832,359 |
| Feb 28, 2035 | $889,322 | $0 | $889,322 |
| Mar 31, 2035 | $870,334 | $0 | $870,334 |
| Apr 30, 2035 | $889,322 | $0 | $889,322 |
| May 31, 2035 | $870,334 | $0 | $870,334 |
| Jun 30, 2035 | $889,322 | $0 | $889,322 |
| Jul 31, 2035 | $889,322 | $0 | $889,322 |
| Aug 31, 2035 | $870,334 | $0 | $870,334 |
| Sep 30, 2035 | $889,322 | $0 | $889,322 |
| Oct 31, 2035 | $870,334 | $0 | $870,334 |
| Nov 30, 2035 | $889,322 | $0 | $889,322 |
| Dec 31, 2035 | $889,322 | $0 | $889,322 |
| Jan 31, 2036 | $881,601 | $0 | $881,601 |
| Feb 29, 2036 | $921,106 | $0 | $921,106 |
| Mar 31, 2036 | $901,354 | $0 | $901,354 |
| Apr 30, 2036 | $921,106 | $0 | $921,106 |
| May 31, 2036 | $901,354 | $0 | $901,354 |
| Jun 30, 2036 | $921,106 | $0 | $921,106 |
| Jul 31, 2036 | $921,106 | $0 | $921,106 |
| Aug 31, 2036 | $901,354 | $0 | $901,354 |
| Sep 30, 2036 | $921,106 | $0 | $921,106 |
| Oct 31, 2036 | $901,354 | $0 | $901,354 |
| Nov 30, 2036 | $921,106 | $0 | $921,106 |
| Dec 31, 2036 | $921,106 | $0 | $921,106 |
| Jan 31, 2037 | $892,424 | $0 | $892,424 |
| Feb 28, 2037 | $954,071 | $0 | $954,071 |
| Mar 31, 2037 | $933,522 | $0 | $933,522 |
| Apr 30, 2037 | $954,071 | $0 | $954,071 |
| May 31, 2037 | $933,522 | $0 | $933,522 |
| Jun 30, 2037 | $954,071 | $0 | $954,071 |
| Jul 31, 2037 | $954,071 | $0 | $954,071 |
| Aug 31, 2037 | $933,522 | $0 | $933,522 |
| Sep 30, 2037 | $954,071 | $0 | $954,071 |
| Oct 31, 2037 | $933,522 | $0 | $933,522 |
| Nov 30, 2037 | $954,071 | $0 | $954,071 |
| Dec 31, 2037 | $954,071 | $0 | $954,071 |