Jan 13Feb 13Mar 13Apr 13May 13Jun 13Jul 13Aug 13Sep 13Oct 13Nov 13Dec 13Ttl 13
Gross Incomehide
1 Bedroom Units (10 units)$344.40$344.40$344.40$344.40$344.40$344.40$344.40$344.40$344.40$344.40$344.40$344.40$4,132.80
2 Bedroom Units (32 units)$430.50$430.50$430.50$430.50$430.50$430.50$430.50$430.50$430.50$430.50$430.50$430.50$5,166.00
Laundry$7.50$7.50$7.50$7.50$7.50$7.50$7.50$7.50$7.50$7.50$7.50$7.50$96.92
Total Gross Income$417.50$417.50$417.50$417.50$417.50$417.50$417.50$417.50$417.50$417.50$417.50$417.50$5,395.38
Less: Vacancy & Credit Loss$20.88$20.88$20.88$20.88$20.88$20.88$20.88$20.88$20.88$20.88$20.88$20.88$269.77
Effective Income$396.62$396.62$396.62$396.62$396.62$396.62$396.62$396.62$396.62$396.62$396.62$396.62$5,125.62
Less: Expenseshide
Property Taxes$37.64$37.64$37.64$37.64$37.64$37.64$37.64$37.64$37.64$37.64$37.64$37.64$486.46
Insurance$6.26$6.26$6.26$6.26$6.26$6.26$6.26$6.26$6.26$6.26$6.26$6.26$80.77
Pool$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$32.31
Gardener$1.57$1.57$1.57$1.57$1.57$1.57$1.57$1.57$1.57$1.57$1.57$1.57$20.21
Utilities$10.19$10.19$10.19$10.19$10.19$10.19$10.19$10.19$10.19$10.19$10.19$10.19$131.69
Resident Manager$20.83$20.83$20.83$20.83$20.83$20.83$20.83$20.83$20.83$20.83$20.83$20.83$269.23
Maintenance$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$86.15
Reserve$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$6.67$86.15
Miscellaneous$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$2.50$32.31
Management Fee$19.83$19.83$19.83$19.83$19.83$19.83$19.83$19.83$19.83$19.83$19.83$19.83$256.28
Total Operating Expenses$114.64$114.64$114.64$114.64$114.64$114.64$114.64$114.64$114.64$114.64$114.64$114.64$1,481.54
Net Operating Income$281.98$281.98$281.98$281.98$281.98$281.98$281.98$281.98$281.98$281.98$281.98$281.98$3,644.08
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$22.88$22.88$22.88$22.88$22.88$22.88$22.88$22.88$22.88$22.88$22.88$22.88$295.79