4332-36 W. Walton Income

Units
1 Bed - $600.00
1 Bed - $600.00
1 Bed - $700.00
2 Bed - $750.00
2 Bed - $750.00
2 Bed - $750.00
2 Bed - $750.00

Garage Rental (2) - $250.00

_______________
$5,150.00 Total Potential Monthly Income
$61,800.00 Total Potential Yearly Income

Expenses
Landscaping average per month...............................$50.00
Garbagel Removal average per month......................$55.41
Gas average per month..........................................$654.07
Electric average per month.......................................$98.82
Water average per month.......................................$106.73
Insurance average per month..................................$191.33
______________________________________________
Total average monthly expenses Excluding Taxes $1,156.36
Total average yearly expenses Excluding Taxes  $13,876.36

Taxes
First Installment 2006......................$1,978.88
Second Installment 2006.................$4,150.13

Total average yearly expenses Including Taxes $20,005.37