| Monthly | Yearly | ||||
| Potential Gross Income | $11,900 | Potential Gross Income | $142,800 | ||
| Vacancy | $595 | Vacancy | $7,140 | ||
| Effective Gross Income | $11,305 | 100.0% | Effective Gross Income | $135,660 | 100.0% |
| Association Dues | $3,500 | Association Dues | $42,000 | ||
| Management | $904 | Management | $10,853 | ||
| Real Estate Tax | $117 | Real Estate Tax | $1,400 | ||
| Total Operating Expense | $4,521 | 40.0% | Total Operating Expense | $54,253 | 40.0% |
| Net Operating Income | $6,784 | 60.0% | Net Operating Income | $81,407 | 60.0% |
| Cap Rate | 5.8% | Cap Rate | 5.8% | ||