Overview
Property: 1bed/1bath
Offer: $110,000.00
Downpayment (50%) $ 55,000.00
Mortgage: $ 55,000.00
Principal & Interest: $ 275.00
Tax: $ 183.33
Total Montly PMT $ 458.33
----------------------------------------
Remted: $ 695.00
TMP $ 458.33
Profit/Loss $ 236.67
-------------------------------------------
Property: 2bed/2bath
Offer: $127,000.00
Downpayment (50%) $ 63,500.00
Mortgage: $ 63,500.00
Principal & Interest: $ 317.50
Tax: $ 211.67
Total Montly PMT $ 529.17
----------------------------------------
Remted: $ 825.00
TMP $ 529.17
Profit/Loss $ 295.83
-------------------------------------------
Property: 3bed/3bath
Offer: $145,000.00
Downpayment (50%) $ 72,500.00
Mortgage: $ 72,500.00
Principal & Interest: $ 362.50
Tax: $ 241.67
Total Montly PMT $ 604.17
----------------------------------------
Remted: $ 975.00
TMP $ 604.17
Profit/Loss $ 370.83
|
