| Purchase Assumptions | My Offer |
| Offer used for analysis | $350,000 |
| Suggested offer (low) | $345,000 |
| Suggested offer (high) | $350,000 |
| Asking | $350,000 |
| Market Value (after improvements) | $350,000 |
| Day-1 Equity | $0 |
| Estimated Improvements (lower) | $6,500 |
| Estimated Improvements (upper) | $10,000 |
| Estimated Closing Costs | $2,000 |
| Estimated Mortgage Costs | $3,080 |
| Other Fees At Closing (pts, . . . ) | $3,500 |
| Total Cost (estimated) | $366,830 |
| Original listing date | 3/14/25 |
| DOM (days on market – TODAY) | 28 |
| Financing Assumptions | |||
| Down Payment (%) | 12% | ||
| Down Payment Amount | $42,000 | ||
| Financed Amount | $308,000 | ||
| Interest Rate | 2.250% | ||
| Mortgage Term (Years) | 30 | ||
| Monthly Mortgage Payment | 51.8% | $1,177 | |
| Cash Outlay (Total Out of Pocket) | $58,830 | ||