Our Home
43173 Mitcham Sq, Ashburn, VA 20148
personal residencerenting
Linked Expenses
Rent — Our Home (Mitcham Sq)
Housing · Each $1,863.50
$3,727.00
Geico — Renters Insurance
Insurance · Each $23.06
$46.12
Columbia Gas
Utilities · Each $101.56
$203.11
Loudoun Water
Utilities · Each $20.50
$41.00
Verizon Fios — Internet
Utilities · Each $58.00
$115.99
EV Charging
Utilities · Each $100.00
$200.00
Groceries & Food
Food · Each $250.00
$500.00
Baby Food & Necessities
Childcare · Each $100.00
$200.00
Entertainment
Entertainment · Each $50.00
$100.00
Tolls
Transportation · Each $30.00
$60.00
Total monthly$5,193.22
Ashburn Condo
43300 Marymount Ter, Unit 201, Ashburn, VA 20147
investment rentalownedCash flow negative — equity building
Tenant Rent
$2,150.00
Expenses
$2,475.13
Net
-$325.13
Each person's share: -$162.56
Linked Expenses
Mortgage — Ashburn Condo
Mortgage · Each $902.52
$1,805.04
Condo Fee — Ashburn
HOA & Fees · Each $165.00
$330.00
Condo Manager Fee — Ashburn
HOA & Fees · Each $109.93
$219.85
Farm HOA Fee — Ashburn
HOA & Fees · Each $37.06
$74.12
Geico — Ashburn Owners Insurance
Insurance · Each $23.06
$46.12
Total monthly$2,475.13
Equity note: Monthly mortgage payments reduce the loan balance and build ownership equity in this property. Cash flow does not represent total return.
Beaumont Property
5215 Oriole Dr, Beaumont, TX 77707
investment rentalownedCash flow positive
Tenant Rent
$2,391.54
Expenses
$2,091.54
Net
$300.00
Each person's share: $150.00
Linked Expenses
Mortgage — Beaumont, TX
Mortgage · Each $1,045.77
$2,091.54
Owners Insurance — Beaumont, TX
Insurance · Each $0.00
$0.00
Total monthly$2,091.54
Tenant pays insurance — $0 cost to owners.
Equity note: Monthly mortgage payments reduce the loan balance and build ownership equity in this property. Cash flow does not represent total return.