Vermont Royale Exe.Vill.

(Single Detached)

L/A

F/A

TCP

RS FEE

 LOAN70%

DP 30 %

BANK FINANCING MONTHLY AMMO.

15 Yrs. @ 9.5 %

1. Royale Ave (Corner Lot)

335

280

12,000,000.00

200,000.00

8,400,000.00

3,600,000.00

87,714.48

2. Royale Ave (Corner Lot)

244

280

11,000,000.00

200,000.00

7,700,000.00

3,300,000.00

80,404.95

3. Kingfish St. (Corner Lot)

239

280

9,000,000.00

200,000.00

6,300.000.00

2,700,000.00

65,785.85

4. Kinglet St. (Corner Lot)

192

220

7,500,000.00

200,000.00

5,250,000.00

2,250,000.00

54,821.55

5. Laborada Drv. (Corner Lot)

164

200

7,000,000.00

200,000.00

4,900,000.00

2,100,000.00

51,166.75

6. Judith St.

200

230

7,700,000.00

200,000.00

5,390,000.00

2,310,000.00

56,283.45

7. Kingsrow St.

190

220

7,200,000.00

200,000.00

5,040,000.00

2,160,000.00

52,628.68

8. Laborada Drv.

161

200

6,800,000.00

200,000.00

4,760,000.00

1,040,000.00

49,704.85

Vermont Park Exe.Village

Arlington St.

Townhouse

L/A

F/A

TCP

RS FEE

LOAN 70%

DP 30%

BANK FINANCING MONTHLY AMMO.

15 Yrs. @ 9.5 %

1. UNIT – 1

119

190

SOLD

-

-

-

-

2. UNIT – 2

119

190

SOLD

-

-

-

-

3. UNIT – 3

102

180

4,600,000.00

100,000.00

3,450,000.00

1,150,000.00

36,025.60

4. UNIT – 4

102

180

4,600,000.00

100,000.00

3,450,000.00

1,150,000.00

36,025.60

5. UNIT – 5

101

175

4,600,000.00

100,000.00

3,450,000.00

1,150,000.00

36,025.60

6. UNIT – 6

100

175

4,600,000.00

100,000.00

3,450,000.00

1,150,000.00

36,025.60

7. UNIT – 7

97

170

4,500,000.00

100,000.00

3,375,000.00

1,250,000.00

35,242.40

8. UNIT – 8

95

170

4,500,000.00

100,000.00

3,375,000.00

1,250,000.00

35,242.40

9. UNIT – 9

94

170

4,600,000.00

100,000.00

3,450,000.00

1,150,000.00

36,025.60