| Sale Costs | |||||
| Senario | 1 | 2 | 3 | 4 | average |
| Sales Price | 800000 | 820000 | 840000 | 860000 | 830000 |
| Brokerage | 48000 | 49200 | 50400 | 51600 | 49800 |
| Taxes | 8760 | 8979 | 9198 | 9417 | 9088.5 |
| Attorney | 500 | 500 | 500 | 500 | 500 |
| 1st trust pay off | 0 | 0 | 0 | 0 | |
| 2nd trust pay off | 0 | 0 | 0 | 0 | |
| 3rd trust pay off | 0 | 0 | 0 | 0 | |
| release 1 | 0 | 0 | 0 | 0 | |
| release 2 | 0 | 0 | 0 | 0 | |
| release 3 | 0 | 0 | 0 | 0 | |
| Deliveries | 75 | 75 | 75 | 75 | 75 |
| interest rate on funding perio | 6 | 6 | 6 | 6 | 6 |
| Days between buying & sellin | 60 | 60 | 60 | 60 | 60 |
| Interest charges | $ 5,128.77 | $ 5,128.77 | $ 5,128.77 | $ 5,128.77 | 5128.767 |
| other | 0 | 0 | 0 | 0 | |
| other | 0 | 0 | 0 | 0 | |
| Total Cost | $ 62,463.77 | $63,882.77 | $ 65,301.77 | $66,720.77 | 64592.27 |