my dream life 2
DESCRIPTION
My Dream Life 2. Jeannette Sandoval Jaablonicky. House in Miami, Florida. Price : $629,000. Location : 470 NE 51 Street (Morningside) Miami FL 33137. Bedrooms: 3 Bathrooms: 3. Features: Built-Ins Awnings Fireplace Barbeque French Doors Wood Decking Walk-In Closets Fence - PowerPoint PPT PresentationTRANSCRIPT
Jeannette Sandoval Jaablonicky
Salary $1,000,000
After Taxes $750,000
Monthly Income $62,500
Total Monthly Payments
$25,705.56
Income Left $36,794.44
Bedrooms: 3Bathrooms: 3
Features: Built-Ins AwningsFireplace BarbequeFrench Doors Wood DeckingWalk-In Closets FencePantry Exterior LightningSplit Bedroom Pool
Price: $629,000
Location: 470 NE 51 Street (Morningside) Miami FL 33137
Price: $248,000
Bedrooms: 5Bathrooms: 3
Features:Built-In Bookcases, Downstairs, Separate Family Room Formal Dining Room Construction: Frame & Stucco Vaulted Ceiling, Entry Foyer, Formal Carpet, Tile Granite Countertops, Island, Marble/Stone Flooring Mirrored Door Closet, Mbr Walk-In Closet Pool Type: Inground-Private, Solar Heated, Waterfall
Location: 5128 WHISPER LAKE AV () Las Vegas NV 89101
Price:$150,000
Location: 8026 SPRING CREEK DRIVEKISSIMMEE, FL 34747
Bedrooms: 3Bathrooms: 2
Features:Air Conditioning Dishwasher Washer and Dryer Microwave Oven Walk-in Closets Pool
Price: $57,475
Mileage: 12 Miles Engine: GDI DOHC
Body Style: SUV Transmission: AUTO 6SPDExterior Color: Black Drivertrain: AWDInterior Color: Black Doors: 4
Price: $40,841
Mileage: N/A Engine: 3.5L V6Body Style: SUV Drivetrain: AWDExterior Color: Blue Slate Doors: 4Interior Color: Graphite Wheelbase: 114 inches
Interest
Taxes
Loan Term
Sale Value
Monthly Payment
Total InterestPaid
Total Taxes Paid
Total Payment
Miami House
25% 1.5%
30 years
$629,000
$13,898.25
$4,091,319.86
$283,050.00
$5,003,369.86
Las Vegas House
27% 1.5%
30 years
$248,000
$5,891.85
$1,761,467.25
$111,600.00
$2,121,067.25
Orlando House
20% 1.5%
10 years
$150,000
$3,086.34
$197,860.21
$22,500.00
$370,360.21
Audi Q7
21% 1.5%
5 years $57, 475
$1,626.74
$35,818.51
$4,310.63
$97,604.14
Infinity FX35
23% 1.5%
5 years $40, 841
$1,202.38
$28,238.62
$3,063.08
$72,142.70
Total $1,125,316
$25,705.56
$6,114,704.45
$424,523.71
$7,664,544.16
Food $2,000
Clothes $1,500
Entertainment $1,000
Others (Insurance and utilities) $15,000
Traveling $3,000
Total $22,500
Savings $14,000 (1.01% in Citibank)
Current Savings $10,000
Not Yet Added
Year Interest Principal Balance 2010 $27,115.50 $4,771.69 $145,228.31 2011 $28,489.10 $6,296.92 $138,931.39 2012 $27,107.62 $7,678.41 $131,252.99 2013 $25,423.04 $9,362.98 $121,890.01 2014 $23,368.89 $11,417.13 $110,472.88 2015 $20,864.07 $13,921.95 $96,550.93 2016 $17,809.72 $16,976.30 $79,574.63 2017 $14,085.27 $20,700.75 $58,873.87 2018 $9,543.71 $25,242.31 $33,631.56 2019 $4,005.77 $30,780.25 $2,851.31 2020 $47.52 $2,851.31 $0.00