Investment Metrics: Summary
Property ID: 308Sunrise
TCO: 360000.00
Tot Mort: 288000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
64.00
200.00
100.00
0.00
100.00
229
300
600
0.00
1916.00
594.00
Income
Units
4580.00
6
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
72000.00
13000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
85000
477
64.658823529412
Total Expense:
4103
Total Income:
4580.00