http://www.inversionesencalifornia.com/uniquecmsid en-us Copyright 2007 Inversiones en California. All Rights Reserved. 08-09-2010 http://www.inversionesencalifornia.com/pages/analisis-de-inversion.htm

APPLICANTS:	Investor
PROPERTY ADDRESS:	Orange County

SALES PRICE: DOWN PAYMENT: AMOUNT FINANCED:

$1,000,000.00 $350,000.00 $650,000.00

andnbsp;

ESTIMATED INTERESTED RATE: 6.75 %

LTV: 65%

ESTIMATED CLOSING COSTS: Loan Origination Fee at 2 % Loan Discount Fee at -- % Mortgage Insurance Premium (1st Year at _ %) VA Funding Fee (1 %)/ FHA One Time MIP Appraisal Fee Credit Report Fee Tax Service Underwriting Fee Document Preparation Fee Loan Processing Fee andnbsp;andnbsp;andnbsp; Occupancy Inspectionandnbsp; Reinspection, if needed (442) Title Insurance Settlement/Escrow closing Fee Recording Fee TOTAL ESTIMATED CLOSING COSTS: TOTAL ESTIMATED PREPAID EXPENSES: Prepaid Interest for 15 days at 140/day Insurance Premium andamp; Reserves Mortgage Insurance Reserves Property Tax Reserves Est. at $ 12,000.00/yr 3.33 mos. TOTAL ESTIMATED PREPAID EXPENSES: DOWN PAYMENT: LESS DEPOSITS X RENTS (1 Mes de Renta): LESS OTHER CREDITS: ESTIMATED CASH REQUIRED: Interest y Capital Property Taxes Insurance MIP/PMI Other (Mantenimiento) ESTIMATED MONTHLY PAYMENT:	$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $	13,000.00 .00 .00 .00 2,800.00 50.00 175.00 400.00 250.00 400.00 1,400.00 .00 1,890.00 2,750.00 100.00 2,100.00 1,900.00 .00 3,333.00 4,218.00 1,000.00 158.00 .00 917.00 6,293.00	andnbsp;	andnbsp; $ $ $ $ $ $	andnbsp; 23,215.00 7,333.00 350,000.00 (-5,325.00) andnbsp;NEGOCIABLE 375,223.00
andnbsp;Diversificacion | Aspectos Fiscales ''''''''''''''''

]]>