Laserfiche WebLink
110. INCOME/EXPENSE ANALYSIS <br /> ANNUAL <br /> # UNITS RENT/UNIT INCOME <br /> 2 BEDROOM- HOLMAN 5 $295 $17,700 <br /> 3 BEDROOM - HOLMAN 5 $295 $17,700 <br /> 1 BEDROOM -APT 16 $609 $97,728 <br /> 2 BEDROOM -APT 19 $614 $139,992 <br /> 3 BEDROOM -TH 21 $656 $165,312 <br /> 4 BEDROOM -TH 2 $720 $17,280 <br /> TOTALS 68 $455,712 <br /> GROSS RENTAL INCOME $455,712 <br /> OCCUPANCY 95.00% <br /> NET RENTAL INCOME $432,925 <br /> LAUNDRY & PARKING @ $17,952 <br /> •FECTIVE GROSS INCOME . $450,878 <br /> REAL ESTATE TAX $687 ($46,716) <br /> OPERATING EXPENSE @ $2,574 ($175,032) <br /> ANNUAL REPL RESERVE @ $250 ($17,000) <br /> ASSET MANAGEMENT FEE @ 1.50% ($6,763) <br /> NET OPERATING INCOME $205,367 <br /> DEBT SERVICE @ 9.00% ($183,454) <br /> CASH FLOW $21,913 <br /> i <br />