| January | February | March | April | May | June | July | August | September | October | November | December | Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | |||||||||||||
| Rents Received 800 Main St | $0.00 | ||||||||||||
| Rents Received 804 Main St | $0.00 | ||||||||||||
| Rents Received 808 Main St | $0.00 | ||||||||||||
| Rents Received 812 Main St | $0.00 | ||||||||||||
| Rents Received 910 | $0.00 | ||||||||||||
| Rents Received 912 | $0.00 | ||||||||||||
| Rents Received 914 | $0.00 | ||||||||||||
| Rents Received 916 | $0.00 | ||||||||||||
| Rents Received 916.5 Studio | $0.00 | ||||||||||||
| Security Deposit Received | $0.00 | ||||||||||||
| Quarters Laundry Room | $0.00 | ||||||||||||
| Total Income | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Operating Expenses | |||||||||||||
| Electricity | $0.00 | ||||||||||||
| Water | $0.00 | ||||||||||||
| Gas | $0.00 | ||||||||||||
| Internet | $0.00 | ||||||||||||
| Go Daddy | $0.00 | ||||||||||||
| Website Maintenance | $0.00 | ||||||||||||
| Gardening/Landscaping | $0.00 | ||||||||||||
| Property Taxes | $0.00 | ||||||||||||
| Secretary Fees | $0.00 | ||||||||||||
| Assistant Fees | $0.00 | ||||||||||||
| Storage Fees | $0.00 | ||||||||||||
| Garbage Collection Fees | $0.00 | ||||||||||||
| Total Operating Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Income - Operating Expenses | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
Current Market Value—
|
|||||||||||||
Capitalization Rate—
|
|||||||||||||
| CAP X | |||||||||||||
| Permits | $0.00 | ||||||||||||
| Construction | $0.00 | ||||||||||||
| Appliances | $0.00 | ||||||||||||
| Furnishing | $0.00 | ||||||||||||
| Upgrade Electric Panel | $0.00 | ||||||||||||
| TOTAL CAP X | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
New Basis—
|
|||||||||||||