Investment Metrics: Summary
Property ID: 302MillEnt
TCO: 425000.00
Tot Mort: 340000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
250.00
1000.00
0.00
0.00
0.00
455
650
1300
550.00
2038.47
510.00
Income
Units
9100.00
13
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
85000.00
13000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
98000
2346.53
111.42857142857
Total Expense:
6753.47
Total Income:
9100.00