Jan 14Feb 14Mar 14Apr 14May 14Jun 14Jul 14Aug 14Sep 14Oct 14Nov 14Dec 14Ttl 14
Gross Incomehide
1 Bedroom Units (10 units)19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%19.6%
2 Bedroom Units (32 units)78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%78.6%
Laundry1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%1.8%
Total Gross Income100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%100.0%
Less: Vacancy & Credit Loss5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%
Effective Income95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%95.0%
Less: Expenseshide
Property Taxes8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%8.8%
Insurance1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%1.5%
Pool0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%
Gardener0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%0.4%
Utilities2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%2.5%
Resident Manager5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%5.0%
Maintenance1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%
Reserve1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%1.6%
Miscellaneous0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%0.6%
Management Fee4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%4.8%
Total Operating Expenses27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%27.2%
Net Operating Income67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.7%67.8%
Less: Debt Service59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%59.1%
Net Operating Cash Flow8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%8.6%