Total Monthly Income
$15,781.37
Includes rental + take-home
Total Monthly Expenses
$12,909.71
Bundled streaming excluded
Net Monthly Position
$2,871.66
Surplus
Each Person
$2,065.92 / $805.74
Leila: $2,065.92 | Ro: $805.74
Property Cash Flow
Ashburn Condo
43300 Marymount Ter, Unit 201, Ashburn, VA 20147
Rent
$2,150.00
Expenses
$2,475.13
Net
-$325.13
Mortgage payments build equity in the property — this is not a loss.
Beaumont Property
5215 Oriole Dr, Beaumont, TX 77707
Rent
$2,391.54
Expenses
$2,091.54
Net
$300.00
Tenant pays insurance — $0 cost to owners.