| Purchase | |
| Percent | |
| Rent | |
| Taxes(Monthly) | |
| Insurance | |
| Other Costs | |
| Vacancy's (7%) | |
| Repair's (5%) | |
| Property Management (10%) | |
| Total Liabilities: | |
| Total Profit: |
| Purchase | |
| Percent | |
| Rent | |
| Taxes(Monthly) | |
| Insurance | |
| Other Costs | |
| Vacancy's (7%) | |
| Repair's (5%) | |
| Property Management (10%) | |
| Total Liabilities: | |
| Total Profit: |