Cash Flow Worksheet

Price	10% Down	30 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$3,500	$214	$100	$25	$60	$600	$201
Price	20% Down	30 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$7,000	$191	$100	$0	$60	$600	$249
Price	30% Down	30 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$10,500	$167	$100	$0	$60	$600	$273
Price	10% Down	15 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$3,500	$287	$100	$25	$60	$600	$128
Price	20% Down	15 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$7,000	$255	$100	$0	$60	$600	$185
Price	30% Down	15 Yr - 7.25%	Tax & Ins	PMI	Fee's	Rent	Cash Flow
$35,000	$10,500	$223	$100	$0	$60	$600	$217