Here

office (260) 563-5700
fax (260)563-1888

Price List

INVESTOR MO. ANNUAL
UP/ ASKING  DOWN OWNER BUYERS BUYERS BUYERS ASSOC BUYERS RENTAL CASH   RETURN
UNIT DOWN BED VALUE PRICE PYMT FINANCING RATE TERM PYMT FEES TOTAL INCOME FLOW ON INV STATUS
101 DOWN 3       65,000     58,500      1,800   56,700 8.05%       360        418       158       576 650         74 50% FOR SALE
104 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
105 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
108 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
109 DOWN 1       50,000     45,000      1,400   43,600 8.05%       360        321       120       442 500         58 50% FOR SALE
112 DOWN 1       50,000     45,000      1,400   43,600 8.05%       360        321       120       442 500         58 50% FOR SALE
113 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
116 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
117 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
120 DOWN 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
201 UP  2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
204 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
205 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
208 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
209 UP 1       50,000     45,000      1,400   43,600 8.05%       360        321       120       442 500         58 50% FOR SALE
212 UP 1       50,000     45,000      1,400   43,600 8.05%       360        321       120       442 500         58 50% FOR SALE
213 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
216 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
217 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
220 UP 2       55,000     49,500      1,500   48,000 8.05%       360        354       191       545 600         55 44% FOR SALE
OFF LOWER 1                    -                    -                  -                  -   0%            -                -              -                    -  


ASSOCIATION FEES SEMESTER HOUSING COST PER STUDENT
ANNUAL ASSOC FEE BED HUDSON ANDERSON SAVINGS
PROP. INSURANCE      4,800 4 1 BEDROOM          120 13.75%        481 1 3000 3020 -20
HALLWAY MAINT      1,200 15 2 BEDROOM          191 81.75%    2,861 2 1800 2775 -975
GROUNDS      2,400 1 3 BEDROOM          158 4.50%        158 3 1300 2675 -1375
MANAGEMENT FEE      7,200 100.00%    3,500
TRASH REMOVAL      3,000
ELECTRIC      7,200
PHONE/WIFI      3,000
WATER/SEWAGE      7,200
RESERVES      6,000
  42,000
MONTHLY      3,500