This is all the information I was given please help me

$11$

$A^A{?}^{?}$

$u$

General

$,1$

$$

Condifional Format

Formatting as Table

Styles

M$43$

$f_x$

A A

C

D

E

F

H

$1$

J

M

$N$

$0$

P

$1$ EXCHIBIT$9-12$

Waterfall Court Apartments$-$Summary Description

Name of Property

Waterfall Court Apartments

Location

Suburbia, USA

Improvement Description

A $232-$unit garden apartment community loacted on a major north$-$south aterial road.

The property was well constructed with a high level of amenities, including $100\%$

direct$-$access garages. All Buildings are two$-$story construction with $90\%$

Land Area Density:

$15$ acres$/15\mathrm{.}5$ units

Unit mix:

$1$'bedroom $-1$ bath

$104$ units

brick exteriors.

$.2$ bedrooms $-2$ baths

$128$ units

Age:

Seven years old

Average monthly rent:

$$

Gross Potential Rental Income $($GPRI$)$

Less: Loss to Lease$*.$

Gross Rental Income

Less: Vacancy and Collection Loss

Concessions and Adjustments

Net Rental Income

Add:

Other Income

Recovery of expenses from tenants

Total Income

Less:

Operating and Leasing Expenses

CAPEX$/$Improve Allowance

Net Operating Income $($NOI$)$

$\backslash$table$[[0\mathrm{.}88\frac{\text{\$}}{?}$ sq$],[$$$2,465,650$