| Ratios | APOD Projected | APOD Current | Difference |
|---|---|---|---|
| Capitalization Rate | 8.70% | 8.70% | 0.00% |
| Gross Income Multiplier | 7.73 | 7.73 | 0.00 |
| Cash on Cash | 1.26% | 1.26% | 0.00% |
| Debt Coverage Ratio | 1.033 | 1.033 | 0.000 |
| APOD Projected | APOD Current | Difference $ | Difference % | |
|---|---|---|---|---|
| Gross Incomehide | ||||
| 1 Bedroom Units | $39,360 | $39,360 | $0 | |
| 2 Bedroom Units | $157,440 | $157,440 | $0 | |
| Laundry | $3,600 | $3,600 | $0 | |
| Total Gross Income | $200,400 | $200,400 | $0 | |
| Less: Vacancy & Credit Loss | $10,020 | $10,020 | $0 | |
| Effective Income | $190,380 | $190,380 | $0 | |
| Less: Expenseshide | ||||
| Property Taxes | $18,600 | $18,600 | $0 | |
| Insurance | $3,000 | $3,000 | $0 | |
| Pool | $1,200 | $1,200 | $0 | |
| Gardener | $756 | $756 | $0 | |
| Utilities | $4,800 | $4,800 | $0 | |
| Resident Manager | $9,996 | $9,996 | $0 | |
| Maintenance | $3,204 | $3,204 | $0 | |
| Reserve | $3,204 | $3,204 | $0 | |
| Miscellaneous | $1,200 | $1,200 | $0 | |
| Management Fee | $9,516 | $9,516 | $0 | |
| Total Operating Expenses | $55,464 | $55,464 | $0 | |
| Net Operating Income | $134,916 | $134,916 | $0 | |
| Less: Debt Service | $130,584 | $130,584 | $0 | |
| Net Operating Cash Flow | $4,332 | $4,332 | $0 | |