SWEETWATER VILLAGE
Lot 15M
673 School Court
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath
Starts From $145,900.00
CASH FLOW ANALYSIS
Sales Price |
$145900.00 |
10% Downpayment |
$14590.00 |
Loan Amount (LA) |
$131310.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$873.61 |
Taxes and Insurance (T & I) |
$182.38 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1055.99 |
Projected Monthly Income Range |
$995.00 - $895.00 |
Lot 17M
674 School Court
4 Bedroom, 2 Baths, Great Room, Dining Room
UNDER CONTRACT
CASH FLOW ANALYSIS
Sales Price |
$141900.00 |
10% Downpayment |
$14190.00 |
Loan Amount (LA) |
$127710.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$849.66 |
Taxes and Insurance (T & I) |
$177.38 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1027.04 |
Projected Monthly Income Range |
$1025.00 - $995.00 |
Lot 26M
674 School Court
4 Bedroom, 2 Baths, Great Room, Dining Room
Starts From $141,900.00
CASH FLOW ANALYSIS
Sales Price |
$141900.00 |
10% Downpayment |
$14190.00 |
Loan Amount (LA) |
$127710.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$849.66 |
Taxes and Insurance (T & I) |
$177.38 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1027.04 |
Projected Monthly Income Range |
$1025.00 - $895.00 |
Lot 27F
409 Spurlin Court
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath
Starts From $147,900.00
CASH FLOW ANALYSIS
Sales Price |
$147900.00 |
10% Downpayment |
$14790.00 |
Loan Amount (LA) |
$133110.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$885.58 |
Taxes and Insurance (T & I) |
$184.88 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1070.46 |
Projected Monthly Income Range |
$995.00 - $895.00 |
Lot 32F
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath
Starts From $147,900.00
CASH FLOW ANALYSIS
Sales Price |
$147900.00 |
10% Downpayment |
$14790.00 |
Loan Amount (LA) |
$133110.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$885.58 |
Taxes and Insurance (T & I) |
$184.88 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1070.46 |
Projected Monthly Income Range |
$995.00 - $895.00 |
Lot 39F
416 Spurlin Court
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath
Starts From $147,900.00
CASH FLOW ANALYSIS
Sales Price |
$147900.00 |
10% Downpayment |
$14790.00 |
Loan Amount (LA) |
$133110.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$885.58 |
Taxes and Insurance (T & I) |
$184.88 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1070.46 |
Projected Monthly Income Range |
$995.00 - $895.00 |
Lot 41F
408 Spurlin Court
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath, 2 Car
Starts From $155,900.00
CASH FLOW ANALYSIS
Sales Price |
$155900.00 |
10% Downpayment |
$15590.00 |
Loan Amount (LA) |
$140310.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$933.49 |
Taxes and Insurance (T & I) |
$194.88 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1028.37 |
Projected Monthly Income Range |
$1095.00 - $895.00 |
Lot 42F
404 Spurlin Court
3 Bedroom, 2 Baths, Great Room, Dining Room
Master w/Sitting Room, Large Master Bath
UNDER CONTRACT
CASH FLOW ANALYSIS
Sales Price |
$147900.00 |
10% Downpayment |
$14790.00 |
Loan Amount (LA) |
$133110.00 |
LA at 7% Interest on 30 yr. Fixed (P & I) |
$885.58 |
Taxes and Insurance (T & I) |
$184.88 |
HOA Dues |
N/A |
Total Monthly Expense (Does not include Mgmt) |
$1070.46 |
Projected Monthly Income Range |
$995.00 - $895.00 |
For More Information, please contact Scott Gober
Office: 1-877-790-9267 Cell: 404-713-7811
Email: scottgober@psatlanta.com
Homes listed and priced on these pages are strictly for the purchase for our investors in our network seminar programs.
If you wish to purchase any of these homes for your own occupancy,
you must contact the builders or their subdivision agents for their
information, pricing and financing.