$/Unit	% of EI	Annual $
Gross Incomehide
1 Bedroom Units (10 units)	$5,274.60	19.6%	$52,746
2 Bedroom Units (32 units)	$6,593.28	78.6%	$210,985
Laundry	$114.86	1.8%	$4,824
Total Gross Income	$6,394.17	100.0%	$268,555
Less: Vacancy & Credit Loss	$319.71	5.0%	$13,428
Effective Income	$6,074.45	95.0%	$255,127
Less: Expenseshide
Property Taxes	$498.74	7.8%	$20,947
Insurance	$95.71	1.5%	$4,020
Pool	$38.29	0.6%	$1,608
Gardener	$23.93	0.4%	$1,005
Utilities	$171.52	2.7%	$7,204
Resident Manager	$319.07	5.0%	$13,401
Maintenance	$102.10	1.6%	$4,288
Reserve	$102.10	1.6%	$4,288
Miscellaneous	$38.29	0.6%	$1,608
Management Fee	$303.71	4.7%	$12,756
Total Operating Expenses	$1,693.48	26.5%	$71,126
Net Operating Income	$4,381.00	68.5%	$184,002
Less: Debt Service	$3,109.12	48.6%	$130,583
Net Operating Cash Flow	$1,271.88	19.9%	$53,419
Taxable Income and Taxes