Model A Model B Model C Model D
Base Sales Price $110,300 $119,550 $128,800 $140,000
Down Payment $11,030 $11,955 $12,880 $14,000
Mortgage $99,270 $107,595 $115,920 $126,000
Income Per Month $940 $1,042 $1,138 $1,246
Income Per Year $11,280 $12,504 $13,656 $14,952
Expenses
Interest Rate (ie. 080= 8%) 8.00% 8.00% 8.00% 8.00%
Mortgage Interest $7,942 $8,608 $9,274 $10,080
Insurance $276 $299 $322 $350
Taxes (Est) $1,519 $1,646 $1,774 $1,928
Utilities And Dues Mgt Mgt Mgt Mgt
Maintenance Mgt Mgt Mgt Mgt
Total Expenses Mgt Mgt Mgt Mgt
Net Income $1,544 $1,951 $2,287 $2,594
Return On Investment 14.00% 16.32% 17.750% 18.53%

Please note: Other costs: In addition to the down payment, there are costs to get loan approval such as credit reports and appraisals which run about $300 total.


Teri Isner, CIPS, CRS, GRI
Keller Williams Realty At-The-Lakes
700 Celebration Avenue
Suite 300
Celebration, Fl 34747

Direct 407-467-5155
405-566-1800 Office
407-566-1801 Fax
International 001-407-467-5155
Virginia Linick 407-242-5302

Copyright © Teri Isner - All rights Reserved
Site Design by: Sizzling Studios