SUBTO ASSIGNMENT
⚠️ IDEAL FOR LANDLORD AND HOUSE HACKERS ⚠️
📍 12 E Fairview Ave Montgomery AL 36105
💲PURCHASE PRICE: $184,500
👇 TERMS BREAKDOWN 👇
💵 Entry (Cash to Seller/Assignment): $30,000 + TC + CC
Subject-To Loan Amount: $154,500
❗Interest Rate 4.125% ❗
Principal & Interest: $780.29 / m
Taxes & Insurance: $256.05/ m
Total Monthly (PITI): $1,036.34
Gross Rent – 2900
War chest 10% = 290
Property Management 8% = 232
Net Cash flow: $1341.66