$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$4,339.40	19.6%	$43,394
2 Bedroom Units (32 units)	$5,424.31	78.6%	$173,578
Laundry	$94.50	1.8%	$3,969
Total Gross Income	$5,260.50	100.0%	$220,941
Less: Vacancy & Credit Loss	$263.02	5.0%	$11,047
Effective Income	$4,997.48	95.0%	$209,894
Less: Expenseshide
Property Taxes	$460.74	8.8%	$19,351
Insurance	$78.76	1.5%	$3,308
Pool	$31.50	0.6%	$1,323
Gardener	$19.69	0.4%	$827
Utilities	$130.86	2.5%	$5,496
Resident Manager	$262.50	5.0%	$11,025
Maintenance	$84.00	1.6%	$3,528
Reserve	$84.00	1.6%	$3,528
Miscellaneous	$31.50	0.6%	$1,323
Management Fee	$249.88	4.8%	$10,495
Total Operating Expenses	$1,433.40	27.2%	$60,203
Net Operating Income	$3,564.07	67.8%	$149,691
Less: Debt Service	$3,109.12	59.1%	$130,583
Net Operating Cash Flow	$454.95	8.6%	$19,108
Taxable Income and Taxes