Investment Metrics: Summary
Property ID: 1100WNewton
TCO: 230000.00
Tot Mort: 184000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
100.00
0.00
0.00
0.00
0.00
92.85
200
400
180.00
1350.00
450.00
Income
Units
1857.00
4
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
46000.00
13800.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
59800
-915.85
37.264214046823
Total Expense:
2772.85
Total Income:
1857.00