Astoria St. Barnard St. Charlotte St. $450,000 $45,000 5.5% 33% $750,000 $45,000 7.0% $600,000 $15,000 7.0% 33% 33% 1% 1% 0% 1% 35% 40% Price Down Payment Interest Rate Tax Rate Property Tax Rate Percentage Rented Costs Mortgage (30 yr fixed) Homeowner's Insurance Repair & Upkeep Property Taxes Annual Cost Rental Monthly Rent Months Occupied Rental Income Tax Deduction on Interest Net Annual Cost $27,866 $1,080 $2,400 $4,500 $35,846 $56,813 $1,800 $3,200 $7,500 $69,313 $47,143 $1,440 $4,000 $6,000 $58,583 $0 0 $0 $7,173 $28,673 $2,000 10 $20,000 $9,562 $39,752 $1,500 10 $15,000 $8,595 $34,988 Astoria St. Barnard St. Charlotte St. $450,000 $45,000 5.5% 33% $750,000 $45,000 7.0% $600,000 $15,000 7.0% 33% 33% 1% 1% 0% 1% 35% 40% Price Down Payment Interest Rate Tax Rate Property Tax Rate Percentage Rented Costs Mortgage (30 yr fixed) Homeowner's Insurance Repair & Upkeep Property Taxes Annual Cost Rental Monthly Rent Months Occupied Rental Income Tax Deduction on Interest Net Annual Cost $27,866 $1,080 $2,400 $4,500 $35,846 $56,813 $1,800 $3,200 $7,500 $69,313 $47,143 $1,440 $4,000 $6,000 $58,583 $0 0 $0 $7,173 $28,673 $2,000 10 $20,000 $9,562 $39,752 $1,500 10 $15,000 $8,595 $34,988