You are on page 1of 2

Rent Own

Rent 1350 9 12 145800 Mortgage 2 12 875 21000


Mortgage 7 12 1124 94416
Taxes 9 5500 49500
MUD 9 1200 10800
HOA 9 900 8100
145800 183816

Equity 112000
Net -71816

56284
Other expenses
AC 3500
Flooring etc 1500
Yard maintenanc 2400
Miscellaneous 1000
Appliances 1300
Closing costs 8000

Total 17700

You might also like