Store $4500 lease is ending 3 bedroom apt $3800 leased 1 bedroom apt $2100 leased 3 bedroom apt vacant $3,800 Garage/shop vacant $2500 leased Total yearly income $200,400 Total yearly expenses (tax, insurance, utilities) taxes $16,700, insurance $6,000, common utilities $7,300 Total Annual expenses: $30,000 NOI: $170,400