$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$5,815.30	19.6%	$58,153
2 Bedroom Units (32 units)	$7,269.09	78.6%	$232,611
Laundry	$126.64	1.8%	$5,319
Total Gross Income	$7,049.57	100.0%	$296,082
Less: Vacancy & Credit Loss	$352.48	5.0%	$14,804
Effective Income	$6,697.10	95.0%	$281,278
Less: Expenseshide
Property Taxes	$518.88	7.4%	$21,793
Insurance	$105.52	1.5%	$4,432
Pool	$42.21	0.6%	$1,773
Gardener	$26.38	0.4%	$1,108
Utilities	$196.36	2.8%	$8,247
Resident Manager	$351.79	5.0%	$14,775
Maintenance	$112.57	1.6%	$4,728
Reserve	$112.57	1.6%	$4,728
Miscellaneous	$42.21	0.6%	$1,773
Management Fee	$334.86	4.8%	$14,064
Total Operating Expenses	$1,843.36	26.1%	$77,421
Net Operating Income	$4,853.74	68.9%	$203,857
Less: Debt Service	$3,109.12	44.1%	$130,583
Net Operating Cash Flow	$1,744.64	24.7%	$73,275
Taxable Income and Taxes