Investment Metrics: Summary
Property ID: 1441HartfordHwy
TCO: 2200000.00
Tot Mort: 1760000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
4000.00
1000.00
0.00
0.00
0.00
475
950
1900
0.00
10552.08
2638.02
Income
Units
9500.00
19
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
440000.00
13000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
453000
-12015.1
25.165562913907
Total Expense:
21515.1
Total Income:
9500.00