Jan 18	Feb 18	Mar 18	Apr 18	May 18	Jun 18	Jul 18	Aug 18	Sep 18	Oct 18	Nov 18	Dec 18	Ttl 18
Gross Incomehide
1 Bedroom Units (10 units)	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$439.60	$5,274.60
2 Bedroom Units (32 units)	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$549.44	$6,593.28
Laundry	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$9.57	$123.69
Total Gross Income	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$532.86	$6,886.03
Less: Vacancy & Credit Loss	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$26.64	$344.31
Effective Income	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$506.21	$6,541.72
Less: Expenseshide
Property Taxes	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$41.57	$537.10
Insurance	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$7.98	$103.08
Pool	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$41.23
Gardener	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$2.00	$25.77
Utilities	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$14.29	$184.72
Resident Manager	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$26.60	$343.62
Maintenance	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$109.95
Reserve	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$8.50	$109.95
Miscellaneous	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$3.19	$41.23
Management Fee	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$25.31	$327.08
Total Operating Expenses	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$141.12	$1,823.74
Net Operating Income	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$365.07	$4,718.00
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	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$106.00	$1,369.72