Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 1

Makiki Holiday

Lisitng Price $339,900.00


Commission $16,995.00
Closing Cost $3,400.00
Net $319,500.00

Kalama Valley
Listing Price $799,900.00
Commission $39,995.00
Closing Cost $8,000.00
Net $751,900.00

Total $319,500.00
$751,500.00
$1,071,000.00

Mortgage Balance $250,000.00


Equity Line $150,000.00
$400,000.00

Total Sales Net $671,000.00

Manoa land Value $1,000,000.00


Estimated New House $1,000,000.00
$2,000,000.00

New Construction Loan 75% $1,500,000.00


Paid Off Land Loan $438,000.00
Final Contruction Loan Amout to Build $1,062,000.00

Cash Down $671,000.00

Total Loan Amount $829,000.00


Estimated Interest Rate @ 5.5%
Mortgage Payment $4,685.00

You might also like