House for rent
Rented
4.48% ผลตอบแทน/ปี
508 On Maple Ave
location_on 508 Maple Ave Sterling, Virginia 20164
Property code: 006
Selling price
$450,000
Initial Option Fee(%)
35
Initial Option Fee
$157,500
Rent
$2,100
How to calculate Lease-to-Own
Selling price
$450,000
Property rental fee/Month
$2,100
Property Management Fee
(20%) $420
Net
$1,680
Home insurance
($450 Year) $37.50
Net after insurance
$1,642.50
Initial Option Fee
(35%) $157,500
Initial option fee paid(Extra)
$0
Total credit Rental
(7/month)
$11,497.50
Total credit
$11,497.50
Years to pay
25 Years
Yield
4.48%/Year