Analisis de Inversion

Analisis de Inversion

Analisis de Inversion

APPLICANTS: Investor
PROPERTY ADDRESS: Orange County






SALES PRICE:
DOWN PAYMENT:
AMOUNT FINANCED:
$1,000,000.00
$350,000.00
$650,000.00
 


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    
Occupancy Inspection 
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 & 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
   
















$









$
$
$
$
$

 
















23,215.00









7,333.00
350,000.00
(-5,325.00)
 NEGOCIABLE
375,223.00

 Diversificacion | Aspectos Fiscales