Sell price $1350000
owner refi: $1170000
downpayment : $180000
rate: 6.25%. Amortized 30 years, 15 years balloon loan
monthly income: $16000–18000
monthly payment : $7718
monthly insurance estimate: $400
tax: :$250
manager fee:$800
utilities fee: $2000?
好像剩不下多少了……