Property Analysis

PAY OPTION ARM Minimum payment 17090 1st Street East Redington Beach, FL 33708 Purchase Price Downpayment Loan Amount Est. Closing Cost Credit towards Closing Cost Investment Monthly Payment Est. Taxes/year Est. taxes/mo Estimated Insurance Premium Est. Insurance/mo Scheduled Rent Management Fee/mo 0.00% 0.017 $5,292.00 $441.00 $4,517.00 $376.42 $3,900.00 $0.00 $376.42 $3,900.00 $0.00 $441.00 $157,500.00 $2,212.68 2.50% 20.00% $700,000.00 $140,000.00 $560,000.00 $17,500.00 Index: Margin: Rate: 2.50% PAY OPTION ARM Interest Only 5/1 ARM Interest Only 30 Year Fix 40 Year Fix 4.98% 3.00% 7.98% 7.13% 6.88% 6.88% $3,724.10 $3,327.33 $3,678.80 $3,429.29 $441.00 $441.00 $441.00 $441.00 $376.42 $3,900.00 $0.00 $376.42 $3,900.00 $0.00 $376.42 $3,900.00 $0.00 $376.42 $3,900.00 $0.00 Cash Flow $869.90 -$641.52 -$244.75 -$596.22 ($346.71) THE NUMBERS PROVIDED ARE DEEMED RELIABLE BUT NOT GUARANTEED. FINANCING TERMS MAY VARY BASED UPON BUYERS QUALIFICATION.