Investment Metrics: Summary
Property ID: 1647SSAndrews
TCO: 87500.00
Tot Mort: 70000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
42.00
100.00
0.00
0.00
0.00
57
100
200
0.00
598.00
0.00
Income
Units
1140.00
2
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
17500.00
13000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
30500
43
44.852459016393
Total Expense:
1097
Total Income:
1140.00