Investment Metrics: Summary
Property ID: 15prop
TCO: 1170000.00
Tot Mort: 936000
Property Image for15prop
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
500.00
800.00
0.00
0.00
0.00
584.75
750
1500
1169.00
6300.00
800.00
Income
Units
11695.00
15
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
238000.00
20000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
258000
-708.75
54.395348837209
Total Expense:
12403.75
Total Income:
11695.00