2512 Musselwhite Ave

	A	B	C	E	F
1	College Park
2	Address	2512 Musselwhite Ave
3	Asking	$239,000.00
4	Zillow Estimate	$239,756.00
5	Purchase Price	$200,000.00
6	Downpayment Percent	20.00%
7	Downpagement Amount	$40,000.00
8	Mortgage Amount	$160,000.00
9	Mortage Rate	4.50%
10	Mortgage Length	30.00
11	Mortgage Amount	$810.70
12
13	2/1 Rent	$680.00
14	1/1 Rent	$535.00
15	1/1 Rent	$535.00
16	Zillow Rent Estimate	$2,600.00
17
18	Price per Foot	$76.92
19	Square Feet	2,600
20	Bedrooms	4
21	Bathrooms	3
22	Unoccupied Rate	9.00%
23
24	Cashflow	Monthly	Yearly	Single Occupant
25	Total	$303.56	$4,066.24	-$713.85	-$8,566.26
26	Mortage	-$810.70	-$9,728.36	-$810.70	-$9,728.36
27	Total Rent	$2,117.50	$25,410.00	$680.00	$8,160.00
28	Property Taxes	-$242.58	-$2,911.00	-$242.58	-$2,911.00
29	Property Management	-$211.75	-$2,117.50	0	0
30	Home Insurance	-$150.00	-$1,800.00	-$150.00	-$1,800.00
31	Home Maintenance	-$166.67	-$2,000.00	0	0
32	Unoccupied Loss	-$190.58	-$2,286.90	-$190.58	-$2,286.90
33	Legal Fees?			0	0
34	Cleaning and Maintenance?	-$41.67	-$500.00	0	0
35	Landscaping?
36	Utilities?
37	Supplies?
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100