Earnest Monies is $1000.00
Builder will pay Up to $2500.00 towards
Closing Costs with this Preferred Lender:
Home Owners Association dues are
$200 per year / $100 Initiation
which covers
Community Swim / Playground / Clubhouse
AVAILABLE PROPERTIES
Lot 92
The Windsor
Starting From $200,300
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $200300.00 |
| 10% Downpayment | $20030.00 |
| 1st Loan Amount (1LA) | $162243.00 |
| 2nd Loan Amount (2LA) | $18027.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $929.52 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $157.74 |
| Taxes and Insurance (T & I) | $233.69 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $79.00 |
| Total Monthly Expense | $1415.95 |
| Projected Monthly Income Range | $1450 - $1095 |
Lot 93
The Camden
Starting From $204,300
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $204300.00 |
| 10% Downpayment | $20430.00 |
| 1st Loan Amount (1LA) | $165483.00 |
| 2nd Loan Amount (2LA) | $18387.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $948.08 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $160.89 |
| Taxes and Insurance (T & I) | $238.35 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $79.00 |
| Total Monthly Expense | $1442.32 |
| Projected Monthly Income Range | $1450 - $1095 |
Lot 94
The Raleigh
Starting From $180,200
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $180200.00 |
| 10% Downpayment | $18020.00 |
| 1st Loan Amount (1LA) | $145962.00 |
| 2nd Loan Amount (2LA) | $16218.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $836.24 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $141.91 |
| Taxes and Insurance (T & I) | $210.24 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1280.39 |
| Projected Monthly Income Range | $1395 - $995 |
Lot 95
The Franklin
Starting From $178,300
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $178300.00 |
| 10% Downpayment | $17830.00 |
| 1st Loan Amount (1LA) | $144423.00 |
| 2nd Loan Amount (2LA) | $16047.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $827.43 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $140.42 |
| Taxes and Insurance (T & I) | $208.02 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1267.87 |
| Projected Monthly Income Range | $1395 - $950* |
* With 4th Bedroom
Lot 96
The Windsor
Starting From $200,300
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $200300.00 |
| 10% Downpayment | $20030.00 |
| 1st Loan Amount (1LA) | $162243.00 |
| 2nd Loan Amount (2LA) | $18027.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $929.52 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $157.74 |
| Taxes and Insurance (T & I) | $233.69 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $79.00 |
| Total Monthly Expense | $1415.95 |
| Projected Monthly Income Range | $1450 - $1095 |
Lot 103
The Raleigh
Starting From $181,300
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $181300.00 |
| 10% Downpayment | $18130.00 |
| 1st Loan Amount (1LA) | $146853.00 |
| 2nd Loan Amount (2LA) | $16317.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $842.35 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $142.78 |
| Taxes and Insurance (T & I) | $211.52 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1288.65 |
| Projected Monthly Income Range | $1395 - $995 |
Lot 104
The Manhattan
Starting From $175,700
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $175700.00 |
| 10% Downpayment | $17570.00 |
| 1st Loan Amount (1LA) | $142317.00 |
| 2nd Loan Amount (2LA) | $15813.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $815.36 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $138.37 |
| Taxes and Insurance (T & I) | $204.99 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $72.00 |
| Total Monthly Expense | $1246.72 |
| Projected Monthly Income Range | $1325 - $995 |
Lot 105
The Franklin
Starting From $179,700
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $179700.00 |
| 10% Downpayment | $17970.00 |
| 1st Loan Amount (1LA) | $145557.00 |
| 2nd Loan Amount (2LA) | $16173.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $833.92 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $141.52 |
| Taxes and Insurance (T & I) | $209.65 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1277.06 |
| Projected Monthly Income Range | $1395 - $950* |
* With 4th Bedroom
Lot 106
The Camden
Starting From $204,500
Brick Accent
CASH FLOW ANALYSIS
| Sales Price | $204500.00 |
| 10% Downpayment | $20450.00 |
| 1st Loan Amount (1LA) | $165645.00 |
| 2nd Loan Amount (2LA) | $18405.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $949.01 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $161.05 |
| Taxes and Insurance (T & I) | $238.59 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $79.00 |
| Total Monthly Expense | $1443.65 |
| Projected Monthly Income Range | $1450 - $1095 |
Lot 107
The Rochester
Starting From $173,700
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $173700.00 |
| 10% Downpayment | $17370.00 |
| 1st Loan Amount (1LA) | $140697.00 |
| 2nd Loan Amount (2LA) | $15633.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $806.08 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $136.79 |
| Taxes and Insurance (T & I) | $202.65 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $74.00 |
| Total Monthly Expense | $1235.52 |
| Projected Monthly Income Range | $1350 - $995 |
Lot 108
The Raleigh
Starting From $182,700
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $182700.00 |
| 10% Downpayment | $18270.00 |
| 1st Loan Amount (1LA) | $147987.00 |
| 2nd Loan Amount (2LA) | $16443.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $847.85 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $143.88 |
| Taxes and Insurance (T & I) | $213.15 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1296.88 |
| Projected Monthly Income Range | $1395 - $995 |
Lot 110
The Franklin
Starting From $179,700
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $179700.00 |
| 10% Downpayment | $17970.00 |
| 1st Loan Amount (1LA) | $145557.00 |
| 2nd Loan Amount (2LA) | $16173.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $833.92 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $141.52 |
| Taxes and Insurance (T & I) | $209.65 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1277.06 |
| Projected Monthly Income Range | $1395 - $950* |
* With 4th Bedroom
Lot 111
The Camden
Starting From $205,200
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $205200.00 |
| 10% Downpayment | $20520.00 |
| 1st Loan Amount (1LA) | $166212.00 |
| 2nd Loan Amount (2LA) | $18468.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $952.26 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $161.60 |
| Taxes and Insurance (T & I) | $239.40 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $79.00 |
| Total Monthly Expense | $1448.26 |
| Projected Monthly Income Range | $1450 - $1095 |
Lot 112
The Rochester
Starting From $171,200
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $171200.00 |
| 10% Downpayment | $17120.00 |
| 1st Loan Amount (1LA) | $138672.00 |
| 2nd Loan Amount (2LA) | $15408.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $794.48 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $134.82 |
| Taxes and Insurance (T & I) | $199.74 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $74.00 |
| Total Monthly Expense | $1219.04 |
| Projected Monthly Income Range | $1350 - $995 |
Lot 113
The Raleigh
Starting From $182,700
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $182700.00 |
| 10% Downpayment | $18270.00 |
| 1st Loan Amount (1LA) | $147987.00 |
| 2nd Loan Amount (2LA) | $16443.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $847.85 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $143.88 |
| Taxes and Insurance (T & I) | $213.15 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $76.00 |
| Total Monthly Expense | $1296.88 |
| Projected Monthly Income Range | $1395 - $995 |
Lot 141
The Rochester
Starting From $174,100
Craftsman Style, Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $174100.00 |
| 10% Downpayment | $17410.00 |
| 1st Loan Amount (1LA) | $141021.00 |
| 2nd Loan Amount (2LA) | $15669.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $807.94 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $137.11 |
| Taxes and Insurance (T & I) | $203.13 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $74.00 |
| Total Monthly Expense | $1238.17 |
| Projected Monthly Income Range | $1350 - $995 |
Lot 142
The Manhattan
Starting From $173,200
Stone Accent
CASH FLOW ANALYSIS
| Sales Price | $173200.00 |
| 10% Downpayment | $17320.00 |
| 1st Loan Amount (1LA) | $140292.00 |
| 2nd Loan Amount (2LA) | $15588.00 |
| 1LA at 6.875% Int. Only ARM/Fixed 30 yr. (P & I) | $803.76 |
| 2LA at 10.5% Int. Only ARM/Fixed 30 yr. (P & I) | $136.40 |
| Taxes and Insurance (T & I) | $202.07 |
| HOA Dues | $16.00 |
| Estimated Property Mgmt. Fee | $72.00 |
| Total Monthly Expense | $1230.23 |
| Projected Monthly Income Range | $1325 - $995 |
Homes listed and priced on these pages are strictly for the purchase for our investors in our network seminar programs.
If you wish to purchase any of these homes for your own occupancy,
you must contact the builders or their subdivision agents for their
information, pricing and financing.
FOR MORE INFORMATION, PLEASE CALL
SCOTT GOBER AT 404-713-7811 OR BY
EMAIL AT SCOTTGOBER@PSATLANTA.COM