SUBJECT TO DEAL

Purchase Price: $314,000

Interest Rate: 5.12%

PITI (Mortgage Payment): $2,400

Entry Fee: $18,408 + Closing Costs

Property Description:

Deal Source: Direct to Seller/Agent

HOA: Yes (6-Month Minimum
Lease)

ARV: $299,500

Pool: No

Condition: Turnkey

Closing Date: 11/08/2024

Access: Schedule with me

Entry Fee Breakdown:

Cash to Seller/Agent: $8,408

Arrears: $0

Liens: $0

Assignment: $10,000

Exit Strategies:

Long-Term Rental: $2,260 (Zillow)

Mid-Term Rental: $2,700 - $3,000
(FurnishedFinder)

PITI Breakdown:

PITI: $1,736

Principal: $398
Interest: $1,262
Escrow: $73

Taxes: $635 est.

HOA: $29

Total Monthly Payment: $2,400

Mortgage Information:

Existing Loan: $295,592

Loan Type: VA

Interest Rate: 5.12%

Maturity Date: 06/01/2052

Notes

Included Refrigerator,
Microwave, Oven
7 minutes to Texas A&M
University
 8 minutes to the Medina Rvr
Natural Area
15 minutes to Lackland Air
Force Base