$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$4,784.20	19.6%	$47,842
2 Bedroom Units (32 units)	$5,980.28	78.6%	$191,369
Laundry	$104.19	1.8%	$4,376
Total Gross Income	$5,799.69	100.0%	$243,587
Less: Vacancy & Credit Loss	$289.98	5.0%	$12,179
Effective Income	$5,509.71	95.0%	$231,408
Less: Expenseshide
Property Taxes	$479.36	8.3%	$20,133
Insurance	$86.83	1.5%	$3,647
Pool	$34.74	0.6%	$1,459
Gardener	$21.71	0.4%	$912
Utilities	$149.81	2.6%	$6,292
Resident Manager	$289.40	5.0%	$12,155
Maintenance	$92.62	1.6%	$3,890
Reserve	$92.62	1.6%	$3,890
Miscellaneous	$34.74	0.6%	$1,459
Management Fee	$275.48	4.7%	$11,570
Total Operating Expenses	$1,557.26	26.9%	$65,405
Net Operating Income	$3,952.45	68.1%	$166,003
Less: Debt Service	$3,109.12	53.6%	$130,583
Net Operating Cash Flow	$843.33	14.5%	$35,420
Taxable Income and Taxes