Jan 19	Feb 19	Mar 19	Apr 19	May 19	Jun 19	Jul 19	Aug 19	Sep 19	Oct 19	Nov 19	Dec 19	Ttl 19
Gross Incomehide
1 Bedroom Units (10 units)	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$461.50	$5,538.30
2 Bedroom Units (32 units)	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$576.91	$6,922.94
Laundry	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$10.05	$129.90
Total Gross Income	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$559.50	$7,230.33
Less: Vacancy & Credit Loss	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$27.98	$361.51
Effective Income	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$531.52	$6,868.82
Less: Expenseshide
Property Taxes	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$42.38	$547.85
Insurance	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$8.38	$108.23
Pool	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$43.31
Gardener	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$2.10	$27.05
Utilities	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$15.29	$197.64
Resident Manager	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$27.93	$360.79
Maintenance	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$115.46
Reserve	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$8.93	$115.46
Miscellaneous	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$3.36	$43.31
Management Fee	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$26.57	$343.44
Total Operating Expenses	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$147.21	$1,902.51
Net Operating Income	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$384.31	$4,966.31
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	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$125.21	$1,618.03