A borrower bought a house for $250,000. He can obtain an 80% loan with a 30-year fully amortizing 6% interest rate and monthly payment. Assuming the marginal tax rate for the borrower is 25%, maintenance and insurance are currently $1,200 each per year. Selling cost is 6% of the sale property value, and property tax is 2% of the value each year. The property value increases by 5% per year.
$49,206.00
$51,129.71
$38,706.00
$39,406.00