Investment Metrics: Summary
Property ID: 1004Duke
TCO: 239000.00
Tot Mort: 191200
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
0.00
350.00
0.00
0.00
0.00
140
250
500
0.00
1060.00
200.00
Income
Units
2800.00
5
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
47800.00
15000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
62800
300
53.503184713376
Total Expense:
2500
Total Income:
2800.00