$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$4,132.80	19.6%	$41,328
2 Bedroom Units (32 units)	$5,166.00	78.6%	$165,312
Laundry	$90.00	1.8%	$3,780
Total Gross Income	$5,010.00	100.0%	$210,420
Less: Vacancy & Credit Loss	$250.50	5.0%	$10,521
Effective Income	$4,759.50	95.0%	$199,899
Less: Expenseshide
Property Taxes	$451.71	9.0%	$18,972
Insurance	$75.00	1.5%	$3,150
Pool	$30.00	0.6%	$1,260
Gardener	$18.76	0.4%	$788
Utilities	$122.29	2.4%	$5,136
Resident Manager	$250.00	5.0%	$10,500
Maintenance	$80.00	1.6%	$3,360
Reserve	$80.00	1.6%	$3,360
Miscellaneous	$30.00	0.6%	$1,260
Management Fee	$237.98	4.8%	$9,995
Total Operating Expenses	$1,375.71	27.5%	$57,780
Net Operating Income	$3,383.79	67.5%	$142,119
Less: Debt Service	$3,109.12	62.1%	$130,583
Net Operating Cash Flow	$274.67	5.5%	$11,536
Taxable Income and Taxes