• Facebook App Icon
  • zillow.png
  • Instagram Social Icon
  • LinkedIn Social Icon
  • Pinterest Social Icon
  • Yelp Social Icon
  • th.jpg
  • Google Places Social Icon

Providential Real Estate     SEATTLE  -  SAN DIEGO  -  LOS ANGELES  -  IRVINE

© 2015 Providential Real Estate

23 Dartmouth #28

3 Beds • 3 Baths • 1,524 sqft • 2 garage spaces

Purchase Price: $585,000
Downpayment: 10% ($58,500)
Loan Amount: $526,500
Monthly mortgage: $2,544 at 4.1% interest for 30 years
Mortgage insurance: $229
Interest tax deductible amount: $1,799/month*
Net interest savings: $5,397/year*

HOA: $282/month
Property Taxes: $536/month
Insurance: $38/month
Total monthly payment: $3,629

4 roommates, each paying $700/month = -$2,800
Owner's monthly payment = $829
Monthly tax savings = -$450*

OWNER'S REALIZED MONTHLY PAYMENT = $379*

*Based on 25% tax bracket. Actual numbers may vary.