Laserfiche WebLink
. INCOME/EXPENSE ANALYSIS <br /> ANNUAL <br /> # UNITS RENT/UNIT INCOME <br /> 2 BEDROOM - HOLMAN 5 $258 $15,480 <br /> 3 BEDROOM - HOLMAN 1 $308 $3,696 <br /> 4 BEDROOM - HOLMAN 4 $351 $16,848 <br /> 1 BEDROOM - APT 16 $509 $97,728 <br /> 2 BEDROOM - APT 19 $614 $139,992 <br /> 3 BEDROOM - TH 11 $656 $86,592 <br /> TOTALS 56 $360,336 <br /> GROSS RENTAL INCOME $360,336 <br /> OCCUPANCY 95.00% <br /> NET RENTAL INCOME $34Z319 <br /> LAUNDRY & PARKING @ $16,128 <br /> EFFECTIVE GROSS INCOME $358,447 <br /> OPEL ESTATE TAX $675 ($37,800) <br /> RATING EXPENSE @ $2,550 ($142,800) <br /> ANNUAL REPL RESERVE @ $250 4 ($14,000) <br /> ASSET MANAGEMENT FEE @ 2.00% 6 by tk ($7,169) �/ <br /> �'T <br /> NET OPERATING INCOME $156,678 i-IA <br /> ):44/1'irrt <br /> DEBT SERVICE @ 9.00% ($142,509) V � <br /> CASH FLOW $14,169 Lcao hr <br /> g <br /> fesi h.eAL ci c S k Loa, r e t <br /> Lilo 3is ,.\r 6 - ‘t yv-- <br /> • <br /> • <br />