Hollywood Station | Seller Financing Program Example Unit | Loft H - 216 Purchase Price:
$258,700
Financing Proforma LTV Term Loan Origination Fee Interest Rate
50% 5/30 0.75% 7.75%
Mortgage Schedule: Year
1
2
3
4
5
Outstanding Principal
$129,350
$128,155
$126,867
$125,479
$123,984
Interest
$10,025
$9,932
$9,832
$9,725
$9,609
Capital Amort.
$1,195
$1,288
$1,388
$1,495
$123,984
Payment:
$11,220
$11,220
$11,220
$11,220
$133,593
Estimated Monthly Payment:
$927
*Financing only available for corporate investor buyers.