| 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 | ||||