1500x11.5-4000-210x12-744.84x12 (mortgage, 25% down, 5% interest, 30 yrs)-1000insurance-2000repair=-1208
1600x11.5-5000-50x12 - 865.62 x12 (mortgage,same term as above)- 1000 insurance-2000 repair = -584.44