Laserfiche WebLink
4 . INC;,M?'/Exp!NSi. ANALYSIS <br /> ________=============.=.= <br /> KNITS RENT1UNIT ANNUAL RENT <br /> 1 BEDRCCM 20 $480 $115, 200 <br /> 1 BEDRCCM 24 $480 $138 , 240 <br /> 2 BEDRCCM 16 $580 $111, 360 <br /> 1 BEDROOM - ACK'1' 8 $580 $ 55, 680 <br /> 2 BEDROOM - MXT 12 $700 $100, 800 <br /> GROSS RENTAL INCOME $521, 280 <br /> OCCUPANCY 95. 00 <br /> NET RENTAL INCOME <br /> $495, 216 <br /> PARKING @ $35 $ 21, 000 <br /> LAUNDRY @ $4 $ 3 , 840 <br /> TIF @ (90%) $101, 134 <br /> EFFECTIVE GROSS INCOME $621, 190 <br /> REAL ESTATE TAX @ $1, 500 ($120, 000) <br /> OPERATING EXPENSE @ $1, 950 ($156, 000) <br /> ANNUAL REPL RESERVE @ $ 150 ($12, 000) <br /> NET OPERATING INCOME <br /> $333, 190 <br /> DEBT SERVICE ($298 , 000) <br /> CASH FLOW <br /> S3.5, 190, <br /> fINIAFO.MV <br />