| Payoff of Mortgage on properties | $125,439.00 |
| Closing Costs | $3,000.00 |
| Insurance Costs | $2,500.00 |
| First 3-months of PITIA Payments | $4,888.38 |
| Estimated Cash to Borrower at Closing | $27,702.03 |
| Loan Amount | $164,250.00 |
| Total Monthly Payment | $1,629.46 |
| Monthly Rental Income | $2,287.50 |
| Monthly Profit to Borrower | $658.04 |
| Cap Rate | 3.61% |





Ⓒ 2020 More Credit Solutions- All Rights Are Reserved