Investment Metrics: Summary
Property ID: 307ColonyEnt
TCO: 170000.00
Tot Mort: 136000
Property Image for307ColonyEnt
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
200.00
200.00
0.00
0.00
0.00
90
200
400
180.00
0.00
1264.00
Income
Units
1800.00
4
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
170000.00
11500.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
181500
-734
11.900826446281
Total Expense:
2534
Total Income:
1800.00