🏡 Property Details 

• 3 Bedroom
• 1 Bath
• Sqft: 1,130
• Property is turnkey and currently occupied by the owner but it will be vacant at the time of closing

💸FINANCIALS

• Entry FEE : $90,000 (Down payment+assignment fee+mortgage payoff)  
• Projected market rent is $1,500-1,800 a month
• ARV-$230-250,000

📝OWNER FINANCE (EQUITY):

•   $114,000 @ 6% interest rate (second position)
• Amortization Schedule: 15 Year
• 🎈Balloon: 5 Year balloon payment
• Estimated monthly Payment: $987.31  
• Total purchase price $204,000