Create a pro forma for the property with the data below

Market Financials Showing financials for this Market (Miami Number of Months Covered Statement Ending Date INCOME: Base Rent Laundry/Vending Income Parking Income Other Income Effective Gross Income OPERATING EXPENSES: Real Estate Taxes Property Insurance Utilities Repairs and Maintenance Management Fees Payroll & Benefits Advertising & Marketing Professional Fees General & Administrative Other Expenses Ground Rent Total Operating Expenses Operating Expense Ratio (%) Net Income CAPITAL ITEMS: Capital Expenditures Extraordinary Capital Expenditures Total Capital Items Net Cash Flow NOI DSCR NCF DSCR Occupancy Rate (%) - FL (USA), Multi-Family). 2023 12 Dec 31 , 2023 $20,035.61 $69.31 $318.65 $999.32 $21,235.85 $2,446.96 $1,440.91 $1,012.34 $1,155.78 $632.44 $1,152.99 $168.75 $73.67 $593.68 $1,365.50 $4,937.46 $8,241.94 38.81 $12,590.68 $242.54 $892.52 $346.57 $12,285.68 1.73 1.69 96.0 12 Dec 31, 2022 $20,370.01 $92.42 $408.34 $989.34 $21,573.42 $2,672.10 $1 ,203.69 $1,091.31 $1 ,276.97 $684.89 $1 ,230.86 $131.76 $118.77 $627.58 $1,152.10 $4,822.40 $8,847.85 41.01 $12,416.78 $226.68 $1 ,617.84 $617.33 $11,878.01 2 1.91 95.0 Per Unit 2021 12 Dec 31, 2021 $16,926.09 $95.53 $344.06 $800.54 $17,871.27 $2,131.76 $884.26 $937.69 $1 ,044.38 $539.27 $1,127.19 $97.62 $87.03 $473.91 $944.70 $7,301.58 40.86 $1m569.70 $272.20 $33,944.48 $5,295.15 $6,271.33 1.91 1.12 98.0