Investment Metrics: Summary
Property ID: 719Hutch
TCO: 55000.00
Tot Mort: 44000
Taxes
Insurance
Utilities
HOA
Lawn Care
Vacancy
Repairs
CapEX
Prop Mgmt
Mortgage
HELOC
19.00
50.00
0.00
0.00
0.00
42.5
50
100
0.00
292.00
130.00
Income
Units
850.00
1
Down Payment
Closing Costs
Rehab Budget
Miscellaneous
11000.00
13000.00
0.00
0.00
Total COC
Monthly Cash Flow
COC - ROI
24000
166.5
42.5
Total Expense:
683.5
Total Income:
850.00