EUDY · THE DETAILED REPORT
C+
LEVERAGED RETURN 8.1% could be 10.6%
| ANNUAL | ACTUAL | SHOULD BE | DELTA |
| Gross rent | 38,400 | 43,200 | (4,800) |
| Repairs & maintenance | (5,260) | (3,510) | (1,750) |
| Net operating income | 23,090 | 30,020 | (6,930) |
THE YEAR, MONTH BY MONTH
RevenueExpensesNet
Unit 2 is $400/mo under market — that's the whole gap.
PROVISIONAL · EUDY ESTIMATES
