Hou Test

UnitOfferHi RentLow RentProperty TaxesInsuranceRepairsPM FeeLeasing Fee (mo.)HOATotal Fixed ExpensesMortgageMake ReadyMortgage + Closing costsCash NeededCFAnn CF 
16818 Spruce Run Dr$291,650$2,400$2,200$450$108$750$138$48$27$1,522-$1,044$3,500$4,375$80,787-$358-$4,295
15115 Morning Pine Ln$283,500$2,400$2,058$383$108$75$134$46$50$797-$1,015$3,500$4,253$78,628$328$3,935
20207 Sunset Ranch Dr$251,910$0$0$335$108$75$0$0$29$548-$902$3,500$3,779$70,256-$1,450-$17,397
22706 Hawkwood Dr$179,910$1,650$1,600$335$108$75$98$34$650-$644$3,500$2,699$51,176$266$3,188
26819 Blacktail Ct$224,100$2,000$2,150$335$108$75$125$43$23$709-$802$3,500$3,362$62,887$480$5,761
3306 Hombly Rd$225,000$2,000$2,150$335$108$75$125$43$23$709-$806$3,500$3,375$63,125$477$5,723
4018 Timber Cor$242,910$2,000$2,150$335$108$75$125$43$23$709-$870$3,500$3,644$67,871$413$4,953
383 Oaknoll Dr$207,000$2,000$2,150$335$108$75$125$43$2$688-$741$3,500$3,105$58,355$562$6,748
6207 Verde Valley Dr$234,000$2,000$2,150$335$108$75$125$43$17$703-$838$3,500$3,510$65,510$451$5,408
15291 Songwood Trl$202,500$2,000$2,150$335$108$75$125$43$686-$725$3,500$3,038$57,163$580$6,965
204 Country Crossing Cir$260,100$2,000$2,150$335$108$75$125$43$35$721-$931$3,500$3,902$72,427$339$4,070
1955 Chart Dr$2,000$2,150$335$108$75$125$43$55$741$0$3,500$0$3,500$1,251$15,006
538 Belwin Dr$2,000$2,150$335$108$75$125$43$42$728$0$3,500$0$3,500$1,264$15,162
11922 Taylor Leigh Ln$2,000$2,150$335$108$75$125$43$38$724$0$3,500$0$3,500$1,268$15,210
1334 Willersley Ln$2,000$2,150$335$108$75$125$43$23$709$0$3,500$0$3,500$1,283$15,390

Leave a Comment