Income $98,437 Expenses Trash $175 per month x 12= 2,100 Elecricity $1,250 per month x 12= $15,000 Taxes $6,500 Phone/internet $60 x 12= 720 Insurance $3,050 Water Testing $150 Septic pumping $400 Road and ground Maintenance $800 Total $28,620 NOI $69,817. If you have questions or want more information you may email me from the button on the left side of this page or call me at (406)240-6710, or my Texas number is (361)949-3273. Please let me know what property you are inquiring about and/or the specifics you have in mind.