Total Income: | $15,600.00 | ||||
1st Mortgage | Interest--> | $4,050.00 | |||
2nd Mortgage | Interest--> | $0.00 | |||
Tax | $5,200.00 | ||||
Insurance | $600.00 | ||||
Vacancy | $1,300.00 | ||||
HOA | $2,580.00 | ||||
Utilities | $300.00 | ||||
Repair | $1,300.00 | ||||
Professional Fee | |||||
Expenses--> | $15,330.00 | ||||
Principle Applied --> | |||||
Gross Income or Loss --> | $270.00 |