Laserfiche WebLink
4 . INC:2Z/XP ANALYSIS <br /> �_ _Y5�. <br /> j _' TTS F--"NT/UN-"" AN-HUAAL RENT <br /> 1 BEDROOM 30 $480 $115 , 200 <br /> 1 BEDROOM 24 $420 $138 , 240 <br /> 2 BEDROOM 15 $580 $11�5 260 <br /> 1 BEDROOM — MKT , <br /> 2 BEDROOM — Y77"" , 3 $700 80 $ 55 , baa <br /> $700 $100 , 0800 • <br /> GROSS RENTAL INC ?O $521, 230 <br /> f ..2 <br /> 80 <br /> 95. 00% <br /> • <br /> HET RENTAL INCOME <br /> PARKING @ $35 $495, 0 <br /> 0 <br /> LAUNDRY @ $4 $ 21 , 0 <br /> 840 <br /> @ (90%) $ 3 , 0 <br /> $101, 134 <br /> EFFECTIVE GRcss .17.5COME <br /> 5621, 190 <br /> REAL ESTATE T a'' <br /> OPERATING ++X <br /> EXPENSE $_, �oo ($120, 000) <br /> Z ($156, 000) <br /> REPLANNUAL RESERVE @ 130 <br /> ($12 , 000) <br /> $ <br /> NET OPERATING INCC'M <br /> $333 , 190 <br /> DEBT SE?V=C. <br /> ($298 , 000) <br /> CASH FLOW <br /> 235 . 190 <br /> • <br /> 'I71:*FC..w <br />