$8,000Income | |
$4,000Expenses | |
$0Mortage |
In the next 5 years you're expected to collect $192,000 in rent, your net cash flow would be $66,900.
| SEPTEMBER INCOME | |
|---|---|
| Rent Income | $949 |
| Other Income | – |
| Total | $949 |
| SEPTEMBER EXPENCES | |
|---|---|
| Property Management | -$48 |
| Leasing Fees | – |
| HOA Fees | – |
| Property Taxes | – |
| Insurance | – |
| Repairs & Maintenance | -$320 |
| Property Taxes | – |
| Insurance | – |
| Total | -$368 |
| NOI | $581 |
| Debt Service | -$297 |
| Net Cash Flow | $284 |