| Our Example | Your Work Sheet | ||
| Sale Price | $ 350,000 | Sale Price | $ _____________ |
| Commissions | $ 9,650 | Commissions | $ _____________ |
| $ 340,350 | $ _____________ | ||
| Rate Adjustment | $ 350 | Rate Adjustment | $ _____________ |
| $ 340,000 | $ _____________ | ||
| Legal / Outlays | $ 1,200 | Legal Outlays | $ _____________ |
| $ 338,800 | $ _____________ | ||
| Less Mortgage Payout | $ 200,000 | Less Mortgage Payout | $ _____________ |
| Balance | $ 138,800 | Balance | $ _____________ |
| Purchase new Property | $ 450,000 | Purchase new Property | $ _____________ |
| Legals/Stamps | $ 4,000 | Legals/Stamps | $ _____________ |
| Gross Costs | $ 454,000 | Gross Costs | $ _____________ |
| Less Balance Deposit | $ 315,200 | Less Balance Deposit | $ _____________ |
Weekly
Repayment Level |
|||||
Loan
$ |
6.00% |
6.50% |
7.00% |
8.00% |
Minimum
net incomes per week |
60,000 |
$83 |
$88 |
$92
|
$106
|
$329 |
70,000 |
$97 |
$102
|
$107 |
$124 |
$384 |
80,000 |
$111 |
$117 |
$123
|
$142 |
$439 |
100,000 |
$138 |
$146 |
$154 |
$178 |
$550 |
Click here to go back to the Sales Appraisal Menu
| © Peter Campbell Realty - Albany Creek Office: | |
| Phone 07 3264 2311 Email: sales@petercampbellrealty.com | |
| Caboolture Office: | |
| Phone 07 5495 7811 Email: salescaboolture@petercampbellrealty.com |