10-29-2018, 06:03 PM
Costs
Interest Paid $90,000
HOA Fees, Total $11,025
Property Tax, Total $32,550
Improvements $30,000
Realtor Fees $26,340
Opportunity Cost Lost $35,000 (presumes I took my 10% down payment and invested it @ 8% since 2011, which is probably on the low side)
Total $224,915
------
Gains
Sales Diff $67,000
-----
Net Cost $157,915
Per Year $22,559.29
Per Month $1,879.94
Interest Paid $90,000
HOA Fees, Total $11,025
Property Tax, Total $32,550
Improvements $30,000
Realtor Fees $26,340
Opportunity Cost Lost $35,000 (presumes I took my 10% down payment and invested it @ 8% since 2011, which is probably on the low side)
Total $224,915
------
Gains
Sales Diff $67,000
-----
Net Cost $157,915
Per Year $22,559.29
Per Month $1,879.94