Save A Buck Storage   Pahokee, FL
FINANCING SUMMARY

SUMMARY   Price : $480,000       Down Payment : 30% $144,000       Number of Units : 119       Rentable Square Feet : 11,745       Price/Rentable Square Foot : $40.87       Current CAP Rate : 12.49%       Pro Forma CAP Rate : 12.74%       Current Net Cash Flow After Debt Service : 22.28% $32,077       Pro Forma Net Cash Flow After Debt Service : 23.12% $33,298       Year Built : 1965 /2000       Lot Size : 1.2 (MOL) Acres       Type of Ownership : Fee Simple

ANNUALIZED OPERATING DATA
INCOME		Current	Pro Forma
Gross Potential Rent
Other Income
Gross Potential Income		$0	$0
Less: Vacancy/Deductions
Effective Gross Income		$0	$0
Less: Expenses
Net Operating Income		$0	$0
Debt Service
Net Cash Flow After Debt Service		$0		$0
Principal Reduction
Total Return		$0		$0

ANNUALIZED EXPENSES
EXPENSES	Current	Pro Forma