| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ||||||||||||||||||||||||||
2 | Assumptions | Year | Month | Begin Balance | Principal PMT | Interest PMT | Total Payment | End Balance | Home Value | Residual Value | Taxes | Insurance | HOA | Expenses | Total Costs | Net Own Balance | Breakeven | Net Rental Cost | Monthly Rent | Rental Balance | Monthly Savings | Invested | ||||
3 | Sales Price | $500,000 | 1 | 1 | $400,000 | -$344 | -$2,250 | -$2,594 | $399,656 | $501,232 | $461,134 | -$940 | -$147 | -$151 | -$753 | -$1,991 | -$40,858 | No | $97,555 | -$3,760 | -$3,760 | $825 | $101,315 | |||
4 | % Down | 20% | 1 | 2 | $399,656 | -$346 | -$2,248 | -$2,594 | $399,309 | $502,467 | $462,270 | -$942 | -$149 | -$153 | -$756 | -$3,990 | -$41,376 | No | $95,104 | -$3,771 | -$7,531 | $823 | $102,634 | |||
5 | Amt Financed | $400,000 | 1 | 3 | $399,309 | -$348 | -$2,246 | -$2,594 | $398,961 | $503,706 | $463,409 | -$944 | -$150 | -$154 | -$759 | -$5,997 | -$41,898 | No | $92,646 | -$3,781 | -$11,312 | $821 | $103,958 | |||
6 | Interest Rate | 6.75% | 1 | 4 | $398,961 | -$350 | -$2,244 | -$2,594 | $398,611 | $504,947 | $464,551 | -$947 | -$151 | -$156 | -$761 | -$8,012 | -$42,422 | No | $90,182 | -$3,791 | -$15,103 | $818 | $105,285 | |||
7 | Note Term | 30 Years | 1 | 5 | $398,611 | -$352 | -$2,242 | -$2,594 | $398,259 | $506,191 | $465,696 | -$949 | -$153 | -$157 | -$764 | -$10,035 | -$42,950 | No | $87,712 | -$3,801 | -$18,904 | $816 | $106,616 | |||
8 | 1 | 6 | $398,259 | -$354 | -$2,240 | -$2,594 | $397,904 | $507,439 | $466,843 | -$951 | -$154 | -$158 | -$767 | -$12,066 | -$43,481 | No | $85,235 | -$3,812 | -$22,716 | $813 | $107,951 | |||||
9 | Tax Assesment (% of Value) | 90% | 1 | 7 | $397,904 | -$356 | -$2,238 | -$2,594 | $397,548 | $508,689 | $467,994 | -$954 | -$155 | -$160 | -$770 | -$14,105 | -$44,016 | No | $82,753 | -$3,822 | -$26,538 | $811 | $109,291 | |||
10 | Millage Rate | 2.50% | 1 | 8 | $397,548 | -$358 | -$2,236 | -$2,594 | $397,190 | $509,943 | $469,147 | -$956 | -$157 | -$161 | -$773 | -$16,152 | -$44,553 | No | $80,264 | -$3,833 | -$30,371 | $809 | $110,635 | |||
11 | 1 | 9 | $397,190 | -$360 | -$2,234 | -$2,594 | $396,830 | $511,199 | $470,303 | -$958 | -$158 | -$162 | -$776 | -$18,207 | -$45,094 | No | $77,768 | -$3,843 | -$34,214 | $806 | $111,982 | |||||
12 | Yearly Insurance | $1,750 | 1 | 10 | $396,830 | -$362 | -$2,232 | -$2,594 | $396,468 | $512,459 | $471,462 | -$961 | -$160 | -$164 | -$779 | -$20,270 | -$45,638 | No | $75,266 | -$3,854 | -$38,068 | $804 | $113,334 | |||
13 | Yearly HOA | $1,800 | 1 | 11 | $396,468 | -$364 | -$2,230 | -$2,594 | $396,103 | $513,722 | $472,624 | -$963 | -$161 | -$165 | -$782 | -$22,342 | -$46,185 | No | $72,758 | -$3,864 | -$41,932 | $801 | $114,690 | |||
14 | Yearly Maintenance | $9,000 | 1 | 12 | $396,103 | -$366 | -$2,228 | -$2,594 | $395,737 | $514,988 | $473,789 | -$966 | -$162 | -$167 | -$785 | -$24,421 | -$46,735 | No | $70,244 | -$3,875 | -$45,807 | $799 | $116,050 | |||
15 | 2 | 13 | $395,737 | -$368 | -$2,226 | -$2,594 | $395,369 | $516,257 | $474,956 | -$968 | -$164 | -$168 | -$788 | -$26,508 | -$47,289 | No | $67,723 | -$3,885 | -$49,692 | $797 | $117,415 | |||||
16 | Home Value Growth Rate | 3% | 2 | 14 | $395,369 | -$370 | -$2,224 | -$2,594 | $394,998 | $517,529 | $476,127 | -$970 | -$165 | -$169 | -$791 | -$28,604 | -$47,846 | No | $65,196 | -$3,896 | -$53,588 | $794 | $118,783 | |||
17 | Expenses Growth Rate | 3% | 2 | 15 | $394,998 | -$373 | -$2,222 | -$2,594 | $394,626 | $518,805 | $477,300 | -$973 | -$167 | -$171 | -$793 | -$30,708 | -$48,406 | No | $62,662 | -$3,906 | -$57,494 | $792 | $120,156 | |||
18 | Selling Costs (Listing & Title) | 8.0% | 2 | 16 | $394,626 | -$375 | -$2,220 | -$2,594 | $394,251 | $520,083 | $478,476 | -$975 | -$168 | -$172 | -$796 | -$32,820 | -$48,969 | No | $60,122 | -$3,917 | -$61,411 | $789 | $121,533 | |||
19 | 2 | 17 | $394,251 | -$377 | -$2,218 | -$2,594 | $393,874 | $521,365 | $479,656 | -$978 | -$169 | -$174 | -$799 | -$34,940 | -$49,535 | No | $57,575 | -$3,928 | -$65,339 | $787 | $122,914 | |||||
20 | Renting Alternative (/mo) | $3,750 | 2 | 18 | $393,874 | -$379 | -$2,216 | -$2,594 | $393,495 | $522,650 | $480,838 | -$980 | -$171 | -$175 | -$802 | -$37,068 | -$50,105 | No | $55,023 | -$3,938 | -$69,277 | $784 | $124,300 | |||
21 | Rent Growth | 3% | 2 | 19 | $393,495 | -$381 | -$2,213 | -$2,594 | $393,114 | $523,938 | $482,023 | -$982 | -$172 | -$177 | -$805 | -$39,205 | -$50,678 | No | $52,463 | -$3,949 | -$73,226 | $782 | $125,689 | |||
22 | Savings Investment Rate | 6% | 2 | 20 | $393,114 | -$383 | -$2,211 | -$2,594 | $392,731 | $525,229 | $483,210 | -$985 | -$174 | -$178 | -$808 | -$41,350 | -$51,254 | No | $49,897 | -$3,960 | -$77,186 | $779 | $127,083 | |||
23 | 2 | 21 | $392,731 | -$385 | -$2,209 | -$2,594 | $392,346 | $526,523 | $484,401 | -$987 | -$175 | -$179 | -$811 | -$43,503 | -$51,833 | No | $47,325 | -$3,971 | -$81,157 | $777 | $128,482 | |||||
24 | BREAKEVEN | 5.75 Years | 2 | 22 | $392,346 | -$387 | -$2,207 | -$2,594 | $391,959 | $527,821 | $485,595 | -$990 | -$177 | -$181 | -$814 | -$45,664 | -$52,415 | No | $44,746 | -$3,981 | -$85,138 | $774 | $129,884 | |||
25 | 2 | 23 | $391,959 | -$390 | -$2,205 | -$2,594 | $391,569 | $529,121 | $486,792 | -$992 | -$178 | -$182 | -$817 | -$47,834 | -$53,001 | No | $42,161 | -$3,992 | -$89,130 | $772 | $131,291 | |||||
26 | 2 | 24 | $391,569 | -$392 | -$2,203 | -$2,594 | $391,177 | $530,425 | $487,991 | -$995 | -$179 | -$184 | -$820 | -$50,012 | -$53,590 | No | $39,569 | -$4,003 | -$93,133 | $769 | $132,703 | |||||
27 | 3 | 25 | $391,177 | -$394 | -$2,200 | -$2,594 | $390,783 | $531,732 | $489,194 | -$997 | -$181 | -$185 | -$823 | -$52,199 | -$54,182 | No | $36,971 | -$4,014 | -$97,147 | $767 | $134,118 | |||||
28 | 3 | 26 | $390,783 | -$396 | -$2,198 | -$2,594 | $390,387 | $533,043 | $490,399 | -$999 | -$182 | -$187 | -$826 | -$54,394 | -$54,777 | No | $34,366 | -$4,025 | -$101,172 | $764 | $135,538 | |||||
29 | 3 | 27 | $390,387 | -$398 | -$2,196 | -$2,594 | $389,988 | $534,357 | $491,608 | -$1,002 | -$184 | -$188 | -$829 | -$56,597 | -$55,376 | No | $31,755 | -$4,036 | -$105,208 | $762 | $136,963 | |||||
30 | 3 | 28 | $389,988 | -$401 | -$2,194 | -$2,594 | $389,588 | $535,673 | $492,819 | -$1,004 | -$185 | -$190 | -$833 | -$58,809 | -$55,978 | No | $29,137 | -$4,047 | -$109,255 | $759 | $138,392 | |||||
31 | 3 | 29 | $389,588 | -$403 | -$2,191 | -$2,594 | $389,185 | $536,993 | $494,034 | -$1,007 | -$187 | -$191 | -$836 | -$61,029 | -$56,583 | No | $26,512 | -$4,058 | -$113,312 | $757 | $139,825 | |||||
32 | 3 | 30 | $389,185 | -$405 | -$2,189 | -$2,594 | $388,780 | $538,317 | $495,252 | -$1,009 | -$188 | -$193 | -$839 | -$63,258 | -$57,191 | No | $23,881 | -$4,069 | -$117,381 | $754 | $141,262 | |||||
33 | 3 | 31 | $388,780 | -$408 | -$2,187 | -$2,594 | $388,372 | $539,643 | $496,472 | -$1,012 | -$190 | -$194 | -$842 | -$65,495 | -$57,802 | No | $21,244 | -$4,080 | -$121,461 | $752 | $142,704 | |||||
34 | 3 | 32 | $388,372 | -$410 | -$2,185 | -$2,594 | $387,962 | $540,973 | $497,696 | -$1,014 | -$191 | -$196 | -$845 | -$67,741 | -$58,417 | No | $18,599 | -$4,091 | -$125,552 | $749 | $144,151 | |||||
35 | 3 | 33 | $387,962 | -$412 | -$2,182 | -$2,594 | $387,550 | $542,307 | $498,922 | -$1,017 | -$193 | -$197 | -$848 | -$69,995 | -$59,035 | No | $15,948 | -$4,102 | -$129,654 | $747 | $145,602 | |||||
36 | 3 | 34 | $387,550 | -$414 | -$2,180 | -$2,594 | $387,136 | $543,643 | $500,152 | -$1,019 | -$194 | -$199 | -$851 | -$72,258 | -$59,656 | No | $13,291 | -$4,113 | -$133,767 | $744 | $147,058 | |||||
37 | 3 | 35 | $387,136 | -$417 | -$2,178 | -$2,594 | $386,719 | $544,983 | $501,384 | -$1,022 | -$195 | -$200 | -$854 | -$74,529 | -$60,280 | No | $10,627 | -$4,124 | -$137,891 | $742 | $148,518 | |||||
38 | 3 | 36 | $386,719 | -$419 | -$2,175 | -$2,594 | $386,300 | $546,326 | $502,620 | -$1,024 | -$197 | -$202 | -$857 | -$76,809 | -$60,908 | No | $7,956 | -$4,135 | -$142,026 | $739 | $149,982 | |||||
39 | 4 | 37 | $386,300 | -$421 | -$2,173 | -$2,594 | $385,878 | $547,672 | $503,859 | -$1,027 | -$198 | -$203 | -$860 | -$79,097 | -$61,539 | No | $5,279 | -$4,147 | -$146,173 | $736 | $151,451 | |||||
40 | 4 | 38 | $385,878 | -$424 | -$2,171 | -$2,594 | $385,455 | $549,022 | $505,100 | -$1,029 | -$200 | -$205 | -$863 | -$81,395 | -$62,173 | No | $2,594 | -$4,158 | -$150,330 | $734 | $152,925 | |||||
41 | 4 | 39 | $385,455 | -$426 | -$2,168 | -$2,594 | $385,028 | $550,375 | $506,345 | -$1,032 | -$201 | -$206 | -$867 | -$83,701 | -$62,810 | No | -$96 | -$4,169 | -$154,499 | $731 | $154,403 | |||||
42 | 4 | 40 | $385,028 | -$429 | -$2,166 | -$2,594 | $384,600 | $551,731 | $507,593 | -$1,034 | -$203 | -$208 | -$870 | -$86,015 | -$63,451 | No | -$2,794 | -$4,180 | -$158,680 | $729 | $155,886 | |||||
43 | 4 | 41 | $384,600 | -$431 | -$2,163 | -$2,594 | $384,169 | $553,091 | $508,844 | -$1,037 | -$204 | -$209 | -$873 | -$88,338 | -$64,094 | No | -$5,498 | -$4,192 | -$162,871 | $726 | $157,373 | |||||
44 | 4 | 42 | $384,169 | -$433 | -$2,161 | -$2,594 | $383,735 | $554,454 | $510,098 | -$1,040 | -$206 | -$211 | -$876 | -$90,670 | -$64,741 | No | -$8,209 | -$4,203 | -$167,074 | $723 | $158,865 | |||||
45 | 4 | 43 | $383,735 | -$436 | -$2,159 | -$2,594 | $383,299 | $555,821 | $511,355 | -$1,042 | -$207 | -$212 | -$879 | -$93,011 | -$65,392 | No | -$10,927 | -$4,214 | -$171,288 | $721 | $160,362 | |||||
46 | 4 | 44 | $383,299 | -$438 | -$2,156 | -$2,594 | $382,861 | $557,190 | $512,615 | -$1,045 | -$209 | -$214 | -$882 | -$95,361 | -$66,045 | No | -$13,651 | -$4,226 | -$175,514 | $718 | $161,863 | |||||
47 | 4 | 45 | $382,861 | -$441 | -$2,154 | -$2,594 | $382,420 | $558,564 | $513,879 | -$1,047 | -$210 | -$215 | -$885 | -$97,719 | -$66,702 | No | -$16,382 | -$4,237 | -$179,751 | $716 | $163,369 | |||||
48 | 4 | 46 | $382,420 | -$443 | -$2,151 | -$2,594 | $381,977 | $559,940 | $515,145 | -$1,050 | -$212 | -$217 | -$889 | -$100,086 | -$67,362 | No | -$19,120 | -$4,249 | -$184,000 | $713 | $164,880 | |||||
49 | 4 | 47 | $381,977 | -$446 | -$2,149 | -$2,594 | $381,531 | $561,320 | $516,415 | -$1,052 | -$214 | -$218 | -$892 | -$102,462 | -$68,025 | No | -$21,865 | -$4,260 | -$188,260 | $710 | $166,395 | |||||
50 | 4 | 48 | $381,531 | -$448 | -$2,146 | -$2,594 | $381,083 | $562,704 | $517,687 | -$1,055 | -$215 | -$220 | -$895 | -$104,847 | -$68,691 | No | -$24,616 | -$4,272 | -$192,531 | $708 | $167,915 | |||||
51 | 5 | 49 | $381,083 | -$451 | -$2,144 | -$2,594 | $380,632 | $564,090 | $518,963 | -$1,058 | -$217 | -$221 | -$898 | -$107,241 | -$69,361 | No | -$27,374 | -$4,283 | -$196,815 | $705 | $169,440 | |||||
52 | 5 | 50 | $380,632 | -$453 | -$2,141 | -$2,594 | $380,179 | $565,480 | $520,242 | -$1,060 | -$218 | -$223 | -$901 | -$109,643 | -$70,033 | No | -$30,140 | -$4,295 | -$201,109 | $702 | $170,970 | |||||
53 | 5 | 51 | $380,179 | -$456 | -$2,139 | -$2,594 | $379,723 | $566,874 | $521,524 | -$1,063 | -$220 | -$224 | -$905 | -$112,055 | -$70,710 | No | -$32,912 | -$4,306 | -$205,415 | $700 | $172,504 | |||||
54 | 5 | 52 | $379,723 | -$458 | -$2,136 | -$2,594 | $379,265 | $568,271 | $522,809 | -$1,066 | -$221 | -$226 | -$908 | -$114,475 | -$71,389 | No | -$35,690 | -$4,318 | -$209,733 | $697 | $174,043 | |||||
55 | 5 | 53 | $379,265 | -$461 | -$2,133 | -$2,594 | $378,803 | $569,672 | $524,098 | -$1,068 | -$223 | -$227 | -$911 | -$116,905 | -$72,071 | No | -$38,476 | -$4,330 | -$214,063 | $694 | $175,587 | |||||
56 | 5 | 54 | $378,803 | -$464 | -$2,131 | -$2,594 | $378,340 | $571,076 | $525,390 | -$1,071 | -$224 | -$229 | -$914 | -$119,343 | -$72,757 | No | -$41,268 | -$4,341 | -$218,404 | $692 | $177,136 | |||||
57 | 5 | 55 | $378,340 | -$466 | -$2,128 | -$2,594 | $377,874 | $572,483 | $526,684 | -$1,073 | -$226 | -$231 | -$918 | -$121,791 | -$73,446 | No | -$44,068 | -$4,353 | -$222,757 | $689 | $178,689 | |||||
58 | 5 | 56 | $377,874 | -$469 | -$2,126 | -$2,594 | $377,405 | $573,894 | $527,982 | -$1,076 | -$227 | -$232 | -$921 | -$124,247 | -$74,138 | No | -$46,874 | -$4,365 | -$227,121 | $686 | $180,247 | |||||
59 | 5 | 57 | $377,405 | -$471 | -$2,123 | -$2,594 | $376,933 | $575,308 | $529,284 | -$1,079 | -$229 | -$234 | -$924 | -$126,713 | -$74,834 | No | -$49,687 | -$4,376 | -$231,498 | $684 | $181,811 | |||||
60 | 5 | 58 | $376,933 | -$474 | -$2,120 | -$2,594 | $376,459 | $576,726 | $530,588 | -$1,081 | -$231 | -$235 | -$927 | -$129,187 | -$75,533 | No | -$52,507 | -$4,388 | -$235,886 | $681 | $183,379 | |||||
61 | 5 | 59 | $376,459 | -$477 | -$2,118 | -$2,594 | $375,982 | $578,148 | $531,896 | -$1,084 | -$232 | -$237 | -$931 | -$131,671 | -$76,234 | No | -$55,334 | -$4,400 | -$240,286 | $678 | $184,952 | |||||
62 | 5 | 60 | $375,982 | -$479 | -$2,115 | -$2,594 | $375,503 | $579,572 | $533,207 | -$1,087 | -$234 | -$238 | -$934 | -$134,164 | -$76,940 | No | -$58,168 | -$4,412 | -$244,698 | $675 | $186,530 | |||||
63 | 6 | 61 | $375,503 | -$482 | -$2,112 | -$2,594 | $375,021 | $581,001 | $534,521 | -$1,089 | -$235 | -$240 | -$937 | -$136,666 | -$77,648 | No | -$61,009 | -$4,424 | -$249,122 | $673 | $188,113 | |||||
64 | 6 | 62 | $375,021 | -$485 | -$2,109 | -$2,594 | $374,536 | $582,433 | $535,838 | -$1,092 | -$237 | -$242 | -$941 | -$139,177 | -$78,360 | No | -$63,857 | -$4,436 | -$253,557 | $670 | $189,700 | |||||
65 | 6 | 63 | $374,536 | -$488 | -$2,107 | -$2,594 | $374,048 | $583,868 | $537,159 | -$1,095 | -$238 | -$243 | -$944 | -$141,697 | -$79,074 | No | -$66,712 | -$4,448 | -$258,005 | $667 | $191,293 | |||||
66 | 6 | 64 | $374,048 | -$490 | -$2,104 | -$2,594 | $373,558 | $585,307 | $538,483 | -$1,097 | -$240 | -$245 | -$947 | -$144,227 | -$79,793 | No | -$69,573 | -$4,460 | -$262,464 | $664 | $192,891 | |||||
67 | 6 | 65 | $373,558 | -$493 | -$2,101 | -$2,594 | $373,065 | $586,750 | $539,810 | -$1,100 | -$242 | -$246 | -$951 | -$146,766 | -$80,514 | No | -$72,442 | -$4,472 | -$266,936 | $662 | $194,494 | |||||
68 | 6 | 66 | $373,065 | -$496 | -$2,098 | -$2,594 | $372,569 | $588,196 | $541,140 | -$1,103 | -$243 | -$248 | -$954 | -$149,314 | -$81,238 | No | -$75,318 | -$4,484 | -$271,420 | $659 | $196,102 | |||||
69 | 6 | 67 | $372,569 | -$499 | -$2,096 | -$2,594 | $372,070 | $589,645 | $542,474 | -$1,106 | -$245 | -$250 | -$957 | -$151,871 | -$81,966 | No | -$78,201 | -$4,496 | -$275,915 | $656 | $197,714 | |||||
70 | 6 | 68 | $372,070 | -$501 | -$2,093 | -$2,594 | $371,569 | $591,099 | $543,811 | -$1,108 | -$246 | -$251 | -$961 | -$154,438 | -$82,697 | No | -$81,091 | -$4,508 | -$280,423 | $653 | $199,332 | |||||
71 | 6 | 69 | $371,569 | -$504 | -$2,090 | -$2,594 | $371,064 | $592,555 | $545,151 | -$1,111 | -$248 | -$253 | -$964 | -$157,014 | -$83,431 | Yes | -$83,988 | -$4,520 | -$284,943 | $651 | $200,955 | |||||
72 | 6 | 70 | $371,064 | -$507 | -$2,087 | -$2,594 | $370,557 | $594,016 | $546,495 | -$1,114 | -$250 | -$255 | -$967 | -$159,599 | -$84,169 | Yes | -$86,892 | -$4,532 | -$289,475 | $648 | $202,583 | |||||
73 | 6 | 71 | $370,557 | -$510 | -$2,084 | -$2,594 | $370,047 | $595,480 | $547,841 | -$1,117 | -$251 | -$256 | -$971 | -$162,194 | -$84,909 | Yes | -$89,803 | -$4,544 | -$294,019 | $645 | $204,216 | |||||
74 | 6 | 72 | $370,047 | -$513 | -$2,082 | -$2,594 | $369,534 | $596,947 | $549,192 | -$1,119 | -$253 | -$258 | -$974 | -$164,798 | -$85,653 | Yes | -$92,721 | -$4,556 | -$298,575 | $642 | $205,855 | |||||
75 | 7 | 73 | $369,534 | -$516 | -$2,079 | -$2,594 | $369,018 | $598,419 | $550,545 | -$1,122 | -$254 | -$259 | -$978 | -$167,412 | -$86,401 | Yes | -$95,646 | -$4,569 | -$303,144 | $639 | $207,498 | |||||
76 | 7 | 74 | $369,018 | -$519 | -$2,076 | -$2,594 | $368,500 | $599,894 | $551,902 | -$1,125 | -$256 | -$261 | -$981 | -$170,035 | -$87,151 | Yes | -$98,578 | -$4,581 | -$307,725 | $636 | $209,147 | |||||
77 | 7 | 75 | $368,500 | -$522 | -$2,073 | -$2,594 | $367,978 | $601,372 | $553,262 | -$1,128 | -$258 | -$263 | -$984 | -$172,667 | -$87,904 | Yes | -$101,518 | -$4,593 | -$312,318 | $634 | $210,800 | |||||
78 | 7 | 76 | $367,978 | -$525 | -$2,070 | -$2,594 | $367,454 | $602,854 | $554,626 | -$1,130 | -$259 | -$264 | -$988 | -$175,309 | -$88,661 | Yes | -$104,464 | -$4,606 | -$316,924 | $631 | $212,459 | |||||
79 | 7 | 77 | $367,454 | -$527 | -$2,067 | -$2,594 | $366,926 | $604,340 | $555,993 | -$1,133 | -$261 | -$266 | -$991 | -$177,960 | -$89,421 | Yes | -$107,418 | -$4,618 | -$321,541 | $628 | $214,124 | |||||
80 | 7 | 78 | $366,926 | -$530 | -$2,064 | -$2,594 | $366,396 | $605,829 | $557,363 | -$1,136 | -$263 | -$268 | -$995 | -$180,621 | -$90,184 | Yes | -$110,379 | -$4,630 | -$326,172 | $625 | $215,793 | |||||
81 | 7 | 79 | $366,396 | -$533 | -$2,061 | -$2,594 | $365,862 | $607,323 | $558,737 | -$1,139 | -$264 | -$269 | -$998 | -$183,292 | -$90,951 | Yes | -$113,347 | -$4,643 | -$330,814 | $622 | $217,468 | |||||
82 | 7 | 80 | $365,862 | -$536 | -$2,058 | -$2,594 | $365,326 | $608,819 | $560,114 | -$1,142 | -$266 | -$271 | -$1,002 | -$185,972 | -$91,720 | Yes | -$116,322 | -$4,655 | -$335,469 | $619 | $219,148 | |||||
83 | 7 | 81 | $365,326 | -$539 | -$2,055 | -$2,594 | $364,786 | $610,320 | $561,494 | -$1,144 | -$268 | -$273 | -$1,005 | -$188,662 | -$92,493 | Yes | -$119,304 | -$4,668 | -$340,137 | $617 | $220,833 | |||||
84 | 7 | 82 | $364,786 | -$542 | -$2,052 | -$2,594 | $364,244 | $611,824 | $562,878 | -$1,147 | -$269 | -$274 | -$1,009 | -$191,361 | -$93,269 | Yes | -$122,294 | -$4,680 | -$344,817 | $614 | $222,523 | |||||
85 | 7 | 83 | $364,244 | -$546 | -$2,049 | -$2,594 | $363,698 | $613,332 | $564,266 | -$1,150 | -$271 | -$276 | -$1,012 | -$194,070 | -$94,049 | Yes | -$125,291 | -$4,693 | -$349,510 | $611 | $224,219 | |||||
86 | 7 | 84 | $363,698 | -$549 | -$2,046 | -$2,594 | $363,150 | $614,844 | $565,656 | -$1,153 | -$273 | -$278 | -$1,016 | -$196,789 | -$94,831 | Yes | -$128,295 | -$4,705 | -$354,215 | $608 | $225,920 | |||||
87 | 8 | 85 | $363,150 | -$552 | -$2,043 | -$2,594 | $362,598 | $616,359 | $567,050 | -$1,156 | -$274 | -$279 | -$1,019 | -$199,517 | -$95,617 | Yes | -$131,306 | -$4,718 | -$358,933 | $605 | $227,627 | |||||
88 | 8 | 86 | $362,598 | -$555 | -$2,040 | -$2,594 | $362,043 | $617,878 | $568,448 | -$1,159 | -$276 | -$281 | -$1,023 | -$202,255 | -$96,406 | Yes | -$134,324 | -$4,730 | -$363,663 | $602 | $229,339 | |||||
89 | 8 | 87 | $362,043 | -$558 | -$2,036 | -$2,594 | $361,486 | $619,401 | $569,849 | -$1,161 | -$278 | -$283 | -$1,026 | -$205,003 | -$97,198 | Yes | -$137,350 | -$4,743 | -$368,407 | $599 | $231,056 | |||||
90 | 8 | 88 | $361,486 | -$561 | -$2,033 | -$2,594 | $360,925 | $620,928 | $571,253 | -$1,164 | -$279 | -$284 | -$1,030 | -$207,761 | -$97,993 | Yes | -$140,383 | -$4,756 | -$373,162 | $596 | $232,779 | |||||
91 | 8 | 89 | $360,925 | -$564 | -$2,030 | -$2,594 | $360,360 | $622,458 | $572,661 | -$1,167 | -$281 | -$286 | -$1,033 | -$210,528 | -$98,791 | Yes | -$143,424 | -$4,769 | -$377,931 | $593 | $234,507 | |||||
92 | 8 | 90 | $360,360 | -$567 | -$2,027 | -$2,594 | $359,793 | $623,992 | $574,073 | -$1,170 | -$283 | -$288 | -$1,037 | -$213,306 | -$99,593 | Yes | -$146,471 | -$4,781 | -$382,712 | $590 | $236,241 | |||||
93 | 8 | 91 | $359,793 | -$571 | -$2,024 | -$2,594 | $359,222 | $625,530 | $575,488 | -$1,173 | -$284 | -$290 | -$1,040 | -$216,093 | -$100,398 | Yes | -$149,526 | -$4,794 | -$387,506 | $587 | $237,980 | |||||
94 | 8 | 92 | $359,222 | -$574 | -$2,021 | -$2,594 | $358,649 | $627,072 | $576,906 | -$1,176 | -$286 | -$291 | -$1,044 | -$218,890 | -$101,206 | Yes | -$152,588 | -$4,807 | -$392,313 | $584 | $239,725 | |||||
95 | 8 | 93 | $358,649 | -$577 | -$2,017 | -$2,594 | $358,072 | $628,617 | $578,328 | -$1,179 | -$288 | -$293 | -$1,047 | -$221,697 | -$102,017 | Yes | -$155,658 | -$4,820 | -$397,133 | $581 | $241,475 | |||||
96 | 8 | 94 | $358,072 | -$580 | -$2,014 | -$2,594 | $357,491 | $630,167 | $579,753 | -$1,182 | -$289 | -$295 | -$1,051 | -$224,513 | -$102,832 | Yes | -$158,735 | -$4,833 | -$401,966 | $579 | $243,231 | |||||
97 | 8 | 95 | $357,491 | -$584 | -$2,011 | -$2,594 | $356,908 | $631,720 | $581,182 | -$1,184 | -$291 | -$296 | -$1,055 | -$227,340 | -$103,649 | Yes | -$161,819 | -$4,846 | -$406,811 | $576 | $244,992 | |||||
98 | 8 | 96 | $356,908 | -$587 | -$2,008 | -$2,594 | $356,321 | $633,277 | $582,615 | -$1,187 | -$293 | -$298 | -$1,058 | -$230,177 | -$104,470 | Yes | -$164,911 | -$4,859 | -$411,670 | $573 | $246,759 | |||||
99 | 9 | 97 | $356,321 | -$590 | -$2,004 | -$2,594 | $355,731 | $634,838 | $584,051 | -$1,190 | -$295 | -$300 | -$1,062 | -$233,024 | -$105,294 | Yes | -$168,010 | -$4,872 | -$416,542 | $570 | $248,531 | |||||
100 | 9 | 98 | $355,731 | -$593 | -$2,001 | -$2,594 | $355,138 | $636,402 | $585,490 | -$1,193 | -$296 | -$302 | -$1,065 | -$235,880 | -$106,121 | Yes | -$171,117 | -$4,885 | -$421,426 | $567 | $250,309 | |||||