Jan 20	Feb 20	Mar 20	Apr 20	May 20	Jun 20	Jul 20	Aug 20	Sep 20	Oct 20	Nov 20	Dec 20	Ttl 20
Gross Incomehide
1 Bedroom Units (10 units)	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$484.60	$5,815.30
2 Bedroom Units (32 units)	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$605.75	$7,269.09
Laundry	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$10.55	$136.38
Total Gross Income	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$587.48	$7,591.85
Less: Vacancy & Credit Loss	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$29.38	$379.59
Effective Income	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$558.10	$7,212.26
Less: Expenseshide
Property Taxes	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$43.24	$558.79
Insurance	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$8.79	$113.64
Pool	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$45.46
Gardener	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$2.19	$28.41
Utilities	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$16.36	$211.46
Resident Manager	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$29.31	$378.85
Maintenance	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$121.23
Reserve	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$9.38	$121.23
Miscellaneous	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$3.52	$45.46
Management Fee	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$27.90	$360.62
Total Operating Expenses	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$153.62	$1,985.15
Net Operating Income	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$404.48	$5,227.10
Less: Debt Service	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$259.10	$3,348.28
Net Operating Cash Flow	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$145.38	$1,878.85