Laserfiche WebLink
:•,,:_ „,:..... :.•, <br /> III4 . INC0m?.'/EXPENSE ANALYSIS <br /> __________================= <br /> UNITS RENT/UNIT ANNUAL RENT <br /> 1 BEDROOM 20 $480 $115, 200 <br /> 1 BEDROOM 24 $480 $138, 240 <br /> 2 BEDROOM 16 $580 $111, 360 <br /> 1 BEDROOM - MKT 8 $580 $ 55, 680 <br /> 2 BEDROOM - MKT 12 $700 $100,800 <br /> GROSS RENTAL INCOME $521,280 <br /> OCCUPANCY 95.00% <br /> NET RENTAL INCOME $495, 216 <br /> PARKING @ $35 $ 21,000 <br /> LAUNDRY @ $4 $ 3 , 840 <br /> • TIF @ (901) $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 $333, 190 <br /> DEBT SERVICE ($298 , 000) <br /> CASH FLOW 535, 190 <br /> 410 FSMIXFO.YV <br />