2011 | 2012 | |
investment | -459,981 | |
rent | 367200 | |
mortgage | ($159,674.20) | |
Mortgage Insurance | -10392.10392 | |
Building Insurance | -10500 | |
Management | -36720 | |
utility | -35000 | |
value | 2,200,000 | 2288000 |
property tax | -44000 | |
maintenance | -14000 | |
net income | $56,913.70 |
2011 | 2012 | |
investment | -459,981 | |
rent | 367200 | |
mortgage | ($159,674.20) | |
Mortgage Insurance | -10392.10392 | |
Building Insurance | -10500 | |
Management | -36720 | |
utility | -35000 | |
value | 2,200,000 | 2288000 |
property tax | -44000 | |
maintenance | -14000 | |
net income | $56,913.70 |