|
|
| Wildwood Estates. LLC |
|
|
| DBA, Wildwood Mobile Home Park |
|
|
| Monthly Expenses |
|
|
| Altamaha EMC |
Park Lights |
$237.00 |
| Sullivan Enviromental |
2 Dumpsters |
$440.00 |
| Auto Owners Insurance |
G/L, Well and Mobile Home Coverage |
$394.00 |
| MSO Water Systems |
Service Well System/Reports to State of Georgia |
$167.00 |
| Montgomery County Taxe Commissioner |
Ad Valorem Taxes |
$532.00 |
| Maintence and Repairs |
Maint/Repairs |
$1,000 |
| |
Total Monthly |
$2,806 |
| Rent Roll |
Year/Make/model |
Lenght |
BR/BA |
Rental Amount |
| A1 |
Lot Rental - Vacant |
|
|
$110.00 |
| A2 |
Lot Rental - Vacant |
|
|
$110.00 |
| A3 |
1993 Bellcrest Baywatch |
16x80 |
3/2 |
$375.00 |
| A4 |
1983 Seville Utility MB Home |
14x65 |
2/1 |
$300.00 |
| A5 |
Lot Rental - Vacant |
|
|
$110.00 |
| A6 |
Lot Rental |
|
|
$110.00 |
| A7 |
Lot Rental |
|
|
$110.00 |
| A8 |
1983 Eastwood MB Home |
14x70 |
3/2 |
$325.00 |
| A9 |
1997 Peach State |
28x64 |
3/2 |
$360.00 |
| A10 |
Lot Rental - Vacant |
|
|
$110.00 |
| A11 |
Lot Rental - Vacant |
|
|
$110.00 |
| A12 |
1998 Oakwood DW |
24x40 |
3/2 |
$370.00 |
| A13 |
1997 Peach State |
28x48 |
3/2 |
$385.00 |
| A14 |
Lot Rental - Vacant |
|
|
$110.00 |
| A15 |
2000 Fleetwood |
16x76 |
3/2 |
$385.00 |
| |
|
|
|
|
| B1 |
Lot Rental |
|
|
$110.00 |
| B2 |
1995 Waycross Homes |
14x70 |
3/2 |
$360.00 |
| B3 |
Lot Rental - Vacant |
|
|
$110.00 |
| B4 |
1995 Chandeleur |
16x80 |
3/2 |
$385.00 |
| B5 |
1985 Sandcastle |
14x55 |
2/1 |
$285.00 |
| B6 |
1998 General |
24x64 |
4/2 |
$450.00 |
| B7 |
Lot Rental - Vacant |
|
|
$110.00 |
| B8 |
Lot Rental |
|
|
$110.00 |
| B9 |
1986 Summit |
14x50 |
2/1 |
$260.00 |
| B10 |
1995 Fleetwood |
14x70 |
2/2 |
$350.00 |
| B11 |
1998 General D4340F |
28x44 |
3/2 |
$385.00 |
| B12 |
1984 Scott Housing Plywood |
12x70 |
2/2 |
$310.00 |
| B13 |
1991 Fleetwood Broadmore |
14x80 |
3/2 |
$365.00 |
| B14 |
1997 Dynasty SMH4 |
16x80 |
3/2 |
$385.00 |
| B15 |
Lot Rental |
|
|
$110.00 |
| B16 |
1997 Homestead |
16x76 |
3/2 |
$370.00 |
| B17 |
Lot Rental - Vacant |
|
|
$110.00 |
| B18 |
1984 Mado |
14x70 |
2/2 |
$300.00 |
| |
|
|
|
|
| C2 |
Water Sale /C Ford |
|
|
$25.00 |
| C3 |
Lot Rental |
|
|
$110.00 |
| C4 |
1993 Peach State |
14x66 |
2/1 |
$310.00 |
| C5 |
1995 General Product 56154 |
14x70 |
2/2 |
$310.00 |
| C6 |
1980 Vintage Briarwood |
14x70 |
2/2 |
$300.00 |
| C7 |
Lot Rental - Vacant |
|
|
$110.00 |
| C8 |
1990 Horton Mirage |
16x66 |
3/2 |
$385.00 |
| C9 |
1997 Fleetwood River Chase |
16x80 |
3/2 |
$385.00 |
| C10 |
1994 Valumade 2482B |
14x44 |
2/1 |
$325.00 |
| C11 |
Lot Rental |
|
|
$110.00 |
| C12 |
1998 General Augustine |
14x70 |
3/2 |
$365.00 |
| |
|
|
|
|
| D1 |
Lot Rental |
|
|
$110.00 |
| D2 |
Lot Rental - Vacant |
|
|
$110.00 |
| D3 |
2000 Westfield 6763L |
16x80 |
3/2 |
$400.00 |
| D4 |
Lot Rental |
|
|
$110.00 |
| D5 |
Lot Rental |
|
|
$110.00 |
| D6 |
2000 Fleetwood |
16x80 |
3/2 |
$400.00 |
| D7 |
1986 Edgewood |
14x55 |
2/1 |
$225.00 |
| D8 |
Lot Rental |
|
|
$110.00 |
| D9 |
1998 Pioneer the Fitzgerald |
28x48 |
3/2 |
$385.00 |
| D10 |
Lot Rental |
|
|
$110.00 |
| D11 |
1994 Broadmore 2662s |
14x70 |
2/1 |
$325.00 |
| D12 |
1985 Guerdon HME |
28x65 |
3/2 |
$360.00 |
| D13 |
Lot Rental |
|
|
$110.00 |
| D14 |
1984 Challenger HME |
14x65 |
3/1 |
$300.00 |
| D15 |
1998 BellCrest |
25x56 |
3/2 |
$385.00 |
| D16 |
1996 Fleetwood |
16x80 |
3/2 |
$400.00 |
| |
|
Total all Rental |
|
$14,930.00 |
| |
|
Vacant |
|
$1100.00 |
| |
|
Net Income |
|
$13,830.00 |
| |
|
Total Yearly Income |
|
$165,960.00 |
| |
|
Total Yearly Expenses |
|
$33, 672.00 |
| |
|
Net Yearly Income |
|
$132,288.00 |
| Lot |
Make/Model/Year |
Lenght |
Descr. |
MFG.ID |
Appl. |
| A3 |
1993 Bellcrest Baywatch |
16x80 |
3/2 |
GBHMK50618 |
S/R/W/D |
| A4 |
1983 Seville Utility MB Home |
14x65 |
2/1 |
FDGA2L3387 |
S/R |
| A8 |
1983 Eastwood MB Home |
14x70 |
3/2 |
FS48S142FK6311GA |
S/R |
| A9 |
1997 Peach State |
28x64 |
3/2 |
PSHGA20360A/B |
S/R |
| A12 |
1998 Oakwood DW |
24x40 |
3/2 |
OW57726A/B |
S/R |
| A13 |
1997 Peach State |
28x48 |
3/2 |
PSHGA20146A/B |
S/R |
| A15 |
2000 Fleetwood |
16x76 |
3/2 |
GAFLX75A35789-WS12 |
S/R |
| B2 |
1995 Waycross Homes |
14x70 |
3/2 |
WHC005025GA |
S/R |
| B4 |
1995 Chandeleur |
16x80 |
3/2 |
CH1AL10278 |
S/R |
| B5 |
1985 Sandcastle |
14x55 |
2/1 |
F166SF6586GA |
S/R |
| B6 |
1998 General |
24x64 |
4/2 |
GMHGA4359717595A/B |
S/R |
| B9 |
1986 Summit |
14x50 |
2/1 |
H43718GL&R |
S/R |
| B10 |
1995 Fleetwood |
14x70 |
2/2 |
GAFLR75A62427WE |
S/R |
| B11 |
1998 General D4340F |
28x44 |
3/2 |
GMHGA10198190474A/B |
S/R |
| B12 |
1984 Scott Housing Plywood |
12x70 |
2/2 |
SH2WGA35834376 |
S/R |
| B13 |
1991 Fleetwood Broadmore |
14x80 |
3/2 |
GAFLL07A21054BM |
S/R/W/D |
| B14 |
1997 Dynasty SMH4 |
16x80 |
3/2 |
H850410G |
S/R |
| B16 |
1997 Homestead |
16x76 |
3/2 |
HMST11913GA |
S/R |
| B18 |
1984 Mado |
14x70 |
2/2 |
ALWH2618225 |
S/R |
| C4 |
1993 Peach State |
14x66 |
2/1 |
PSHGA12490 |
S/R |
| C5 |
1995 General Product 56154 |
14x70 |
2/2 |
GMHGA206941419 |
S/R/W/D |
| C6 |
1980 Vintage Briarwood |
14x70 |
2/2 |
BG1482#76 |
S/R |
| C8 |
1990 Horton Mirage |
16x66 |
3/2 |
H208352G |
S/R |
| C9 |
1997 Fleetwood River Chase |
16x80 |
3/2 |
ALFLT64A183008RC12 |
S/R |
| C10 |
1994 Valumade 2482B |
14x44 |
2/1 |
GAFLR39AOO820VH |
S/R |
| C12 |
1998 General Augustine |
14x70 |
3/2 |
GMHGA2269716384 |
S/R |
| D3 |
2000 Westfield 6763L |
16x80 |
3/2 |
GAFLX75A3622WS11 |
S/R/Dish |
| D6 |
2000 Fleetwood |
16x80 |
3/2 |
GAFLX75A35929WT12 |
S/R/Dish |
| D7 |
1986 Edgewood |
14x55 |
2/1 |
GAFLEW1AG100711187 |
S/R |
| D9 |
1998 Pioneer the Fitzgerald |
28x48 |
3/2 |
PH2602GA3841A/B |
S/R |
| D11 |
1994 Broadmore 2662s |
14x70 |
2/1 |
GAFLP07A29236BM |
S/R |
| D12 |
1985 Guerdon HME |
28x65 |
3/2 |
GDWGA438425021 |
S/R |
| D14 |
1984 Challenger HME |
14x65 |
3/1 |
SHS4WGA18841507 |
S/R |
| D15 |
1998 BellCrest |
25x56 |
3/2 |
GBHLM30612A/B |
S/R |
| D16 |
1996 Fleetwood |
16x80 |
3/2 |
|
S/R/Dish |
|
|
