Stoney Creek Mobile Home Park
Kokomo, Indiana
RENT ROLL
		LEGEND
		Owner Occupied (leased Lots)	61
		Rental Homes	0
		Vacant Lots	23
		Vacant Homes	19
		Combined Lot	1
		Managers Home	1
		TOTAL	105
Count	Lot #	Tenant Name	Lot Rent	Contract	Pet Fees	Car Fees	Total Due	Deposit	Comments
1	1	Greg Powell	$215	$100			$315	$185
2	3	Vacant Lot
3	5	Robbie & Connie Butler	$215		$30		$245	$150
4	6	Sandra & Bob Osborn	$215		$15		$230
5	7	Nick Huntsman	$215				$215	$215	New Tenant 2006 (verify Deposit)
6	9	Vacant Lot
7	10	Jami & Matthew Hidy	$215		$15		$230	$165
8	11	Glen Williams	$215		$15	$15	$245	$140
9	12	Becky Hearth/Harold carter	$215	$150			$365	$215	New Tenant 2006 (verify Deposit)
10	14	Pete Engsinger	$215				$215	$325
11	15	Glenn Williams	$215	$150			$365
12	16	Vacant Home
13	17	Julia Ann Hellman	$215		$15		$230	$140
14	18	Brian A. Baugher	$215				$215	$150
15	20	John Deis	$215				$215	$150
16	21	Vacant Lot
17	22	Vacant Lot
18	23	Vacant Home (Free Home)
19	24	Fowler	$215		$15		$230	$195
20	25	Judy Burton	$215	$180			$395	$215	New Tenant 2006 (verify Deposit)
21	26	Vacant Lot
22	27	Blackburn	$215				$215	$195
23	28	Vacant Home (Free Home)							Home needs MAJOR work - free w/sec dep and 1st months rent
24	29	Vacant Lot
25	30	Vacant Home (Free Home)							This is a TINNY home - needs cleaning out and FREE w/sec. dep.
26	31	Stephanie Sullivan	$215				$215	$205
27	32	Dan Fawcett	$215				$215	$120
28	34	Art & Lydia Wolford	$215	$150			$365	$195
29	35	Nick & Windi Huntsman	$215	$100			$315	$205
30	37	Ada Evans	$215	$150	$15		$380	$215	New Tenant 2006 (verify Deposit)
31	38	Tina Pruitt	$215	$230			$445
32	39	Langly	$215	$150			$365	$215	New Tenant 2006 (verify Deposit)
33	40	Vacant Lot
34	41	Watson	$215				$215	$215	New Tenant 2006 (verify Deposit)
35	42	Vacant Home ($5000)							install carpet & tiles; some wall repairs
36	43	Vacant Lot							This home is TRASHED - tree fell on it; wallboards & Floors
37	44	Pam Perrin	$215	$165			$380	$165
38	45	Shellaina Ronson	$215				$215
39	46	Abandoned Home (getting possession)
40	47	Abandoned Home (getting possession)
41	48	Vacant Lot
42	49	Vacant Lot
43	50	Jeffery & Dorisa South	$215	$230	$15		$460	$195
44	51	Nick & Val Lester	$215				$215
45	52	Bristol	$215				$215
46	53	VanNess	$215		$15		$230	$165
47	54	Rebecca Wright	$215				$215
48	55	Brian Feller	$215				$215	$205
49	56	Vacant Lot
50	57	Vacant Home (in probate)
51	58	Vacant Home (getting title)
52	59	Joseph & Melissa Bailey	$215		$15		$230	$215	New Tenant 2006 (verify Deposit)
53	60	Vacant Home ($16,500)
54	61	Glen Hughes	$215	$150			$365
55	62	Vacant Home ($18,500)
56	63	Rebekah Garmo	$215	$230			$445	$215	New Tenant 2006 (verify Deposit)
57	64	Kassie Hale	$215	$200			$415	$215	New Tenant 2006 (verify Deposit)
58	65	Vacant Home
59	66	Vacant Lot							Will hold 16x80
60	67	Vacant Lot
61	68	Karyn Roseberry	$215				$215
62	69	Vacant Lot
63	70	Boonstra	$215				$215	$215	New Tenant 2006 (verify Deposit)
64	71	Cheryl Martin	$215				$215
65	72	Vacant Lot
66	73	Ciccone	$215	$100			$315
67	74	Vacant Home							For Sale "as is"
68	75	Tibulski	$215				$215	$215	New Tenant 2006 (verify Deposit)
69	76	Jeff Vanmeter	$215		$15		$230	$175
70	86	Vacant Lot
71	87	Richard Norton	$215				$215	$185
72	88	Rex & Amanda Duke	$215	$180			$395	$215	New Tenant 2006 (verify Deposit)
73	89	Vacant Home
74	90	Abandoned Home
75	91	Travis & Wendy Walters	$215	$180			$395	$215	New Tenant 2006 (verify Deposit)
76	92	Vacant Home ($13,000)							paint throughout;wall repairs and install tile
77	93	Betty Arbuckle	$215				$215	$165
78	94	Robert Bunch	$215				$215	$175
79	95	Vacant Lot
80	96	Ray Sitzes	$215				$215	$165
81	97	Chris Taylor	$215	$100			$315	$215	New Tenant 2006 (verify Deposit)
82	98	combined w/lot 98
83	99	Hall & Waggoner	$215	$230			$445
84	100	Vacant Lot
85	101	Eads	$215				$215	$215	New Tenant 2006 (verify Deposit)
86	102	Vacant Lot
87	103	David Singleton	$215	$100			$315	$205
88	104	Vacant Home (3bdrm-needs work)
89	105	Vacant Lot
90	106	Vacant Lot
91	107	James Phillips	$215	$230			$445	$245
92	108	Vacant Lot
93	109	Constance McClain	$215				$215	$205
94	110	Condemned Home (tear down)
95	111	Tammy Smith		$150			$150	$195	Manager gets free lot rent but buying home from park on contract
96	112	Conner	$215				$215	$215	New Tenant 2006 (verify Deposit)
97	113	Eric & Tora Carlson	$215				$215	$150
98	114	Chris Fagerty	$215				$215
99	115	Vacant Lot
100	116	Richard Cunningham	$215	$165			$380	$165
101	117	Abandoned Home (getting possession)
102	118	Joni Likens - Catt	$215	$150	$15		$380	$205
103	119	Denny & Michelle Clark	$215	$100			$315	$215	New Tenant 2006 (verify Deposit)
104	120	Michelle  Gordon	$215	$230			$445	$195
105	121	James B. Pinkston	$215				$215	$165
		Pole Barn
		Vending, Ameritech, Laundry
		NEW TOTAL	$13,115	$4,250	$195	$15	$17,575	$9,500
		OLD TOTAL	$12,505	$3,675	$105	$15	$16,300	$8,385
		CHANGE	$610	$575	$90	$0	$1,275	$1,115
		Total Monthly Income	$17,575	2006		Income
		Yearly Income	$210,900	2006		$210,900
		Total Monthly Income	$16,300	2005
		Yearly Income	$195,600	2005		Expense	NOI	9 Cap Price
		CHANGE	$15,300			$103,000	$107,900	$1,198,889