14219 N 51St Dr

Details

Purchase Price: $400,000

Down payment: $60,000

Total Combined Balance: $340,000 *refer to next section

Blended Interest Rate: 4.5% *refer to next section

Blended Monthly Payment: $1880

1st Mortgage UPB: $247,073 @ 3.375%

1st PITI: $1,380

2nd Balance: $92,927 @ 5.5%

2nd Balance Payment: $500

Lease Rate: $2,500

Cash Flow: $620

Photo Link