租金保守估计833美元,保险是每年300美元(确定),水费每年420(估计),地税每年651(确定),维修每年480(估计)。
2011 | 2012 | |
investment | -34,500 | |
rent | 9196.32 | |
mortgage | $0.00 | |
Mortgage Insurance | 0 | |
Building Insurance | -300 | |
Management | -735.7056 | |
utility | -420 | |
property tax | -651 | |
maintenance | -480 | |
net income | $6,609.61 |
外观
厨房
卧室1
卧室2
卧室3
洗衣房
厅