11617 W Tonto St

Details

Purchase Price: $425,000

Down payment: $75,000

Total Combined Balance: $350,000 *refer to next section

Blended Interest Rate: 4.386% *refer to next section

Blended Monthly Payment: $2000

1st Mortgage UPB: $245,170 @ 4.125%

1st PITI: $1,437

2nd Balance: $104,830 @ 5%

2nd Balance Payment: $563

Lease Rate: $2,500

Cash Flow: $500

Photo Link