
| ListPrice | Dwnpmt | Taxes | Assoc Fee | Low Rent | High Rent | Est P&I | Mth Taxes | Insurance | Est Mth Pmt | Net Proceeds* |
| $30,000 | $7,500 | $689 | $115 | $625 | $695 | $142 | $57 | $14 | $329 | $296 |
*The figures above contain an estimated monthly net profit for this unit. All rental estimations were calculated from a conservative stand point (so if comparable properties could be rented for an estimated $600 to $800, I used the $600 to calculate the monthly net profit). I also figured all monthly payments based off of a 25% downpayment and 6.5% interest rate.