7  

Stunning 2BR/2B Condo in Meadow Gardens

THIS IS THE ONE. Stunning is an UNDERSTATEMENT when describing this beautiful, freshly painted 2BR/2BA condo. This home features granite counters, stainless steel appliances, open kitchen w/plenty of cabinets, tiled entrance way, kitchen & bath. Bedrooms on opposite sides for added privacy & a huge entertainment size deck for perfect for morning coffee or evening BBQing! This complex is just steps from Meadow Gardens Golf course & features 2 guest suites, exercise center, club house, landscaped courtyard, massage room, sauna & even a yoga room! Call today to view.

Rent-to-Own from:
$14,000 down and $1,600/mo

Choose your payment scenario:

         

  Year 1Year 2Year 3Year 4Year 5
Annual Option Fee 14,0001,0001,0001,0001,000
Monthly Payment 1,6001,6401,6801,7201,760
Purchase Price 292,265298,590305,180312,040319,180
Accumulated Down Payment
Down Payment (%)
18,800
6.43%
24,600
8.24%
30,400
9.96%
36,200
11.60%
42,000
13.16%

Based on the initial option consideration and monthly budget, the tenant would accumulate up to $42,000.00 (13.16%) down payment at the end of 5 years. Lease is based on a 1-year term with up to 4 renewable annual terms. Tenant has the option to purchase the home at anytime within 5 years without penalty. Change your Initial Option Consideration and/or Monthly Payment and re-calculate to view different results.

NOTE: The information shown above is based on year-end results. Fixed appreciation is factored into the price after the first year and it will be pro-rated according to the month that the Option is exercised. Total Extra Savings shown above is based on incentives offered by the property owner for all monthly payments made on time, and includes discounts and/or matching credits.



Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
1 Nov 16, 2017 294,785 210 294,575 14,400 0 14,400 4.89%
2 Dec 16, 2017 294,785 420 294,365 14,800 0 14,800 5.03%
3 Jan 16, 2018 294,785 630 294,155 15,200 0 15,200 5.17%
4 Feb 16, 2018 294,785 840 293,945 15,600 0 15,600 5.31%
5 Mar 16, 2018 294,785 1,050 293,735 16,000 0 16,000 5.45%
6 Apr 16, 2018 294,785 1,260 293,525 16,400 0 16,400 5.59%
7 May 16, 2018 294,785 1,470 293,315 16,800 0 16,800 5.73%
8 Jun 16, 2018 294,785 1,680 293,105 17,200 0 17,200 5.87%
9 Jul 16, 2018 294,785 1,890 292,895 17,600 0 17,600 6.01%
10 Aug 16, 2018 294,785 2,100 292,685 18,000 0 18,000 6.15%
11 Sep 16, 2018 294,785 2,310 292,475 18,400 0 18,400 6.29%
12 Oct 16, 2018 294,785 2,520 292,265 18,800 0 18,800 6.43%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
13 Nov 16, 2018 295,522 2,730 292,792 20,200 0 20,200 6.90%
14 Dec 16, 2018 296,259 2,940 293,319 20,600 0 20,600 7.02%
15 Jan 16, 2019 296,996 3,150 293,846 21,000 0 21,000 7.15%
16 Feb 16, 2019 297,733 3,360 294,373 21,400 0 21,400 7.27%
17 Mar 16, 2019 298,470 3,570 294,900 21,800 0 21,800 7.39%
18 Apr 16, 2019 299,208 3,780 295,428 22,200 0 22,200 7.51%
19 May 16, 2019 299,945 3,990 295,955 22,600 0 22,600 7.64%
20 Jun 16, 2019 300,682 4,200 296,482 23,000 0 23,000 7.76%
21 Jul 16, 2019 301,419 4,410 297,009 23,400 0 23,400 7.88%
22 Aug 16, 2019 302,156 4,620 297,536 23,800 0 23,800 8.00%
23 Sep 16, 2019 302,893 4,830 298,063 24,200 0 24,200 8.12%
24 Oct 16, 2019 303,630 5,040 298,590 24,600 0 24,600 8.24%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
25 Nov 16, 2019 304,389 5,250 299,139 26,000 0 26,000 8.69%
26 Dec 16, 2019 305,148 5,460 299,688 26,400 0 26,400 8.81%
27 Jan 16, 2020 305,908 5,670 300,238 26,800 0 26,800 8.93%
28 Feb 16, 2020 306,667 5,880 300,787 27,200 0 27,200 9.04%
29 Mar 16, 2020 307,426 6,090 301,336 27,600 0 27,600 9.16%
30 Apr 16, 2020 308,185 6,300 301,885 28,000 0 28,000 9.28%
31 May 16, 2020 308,944 6,510 302,434 28,400 0 28,400 9.39%
32 Jun 16, 2020 309,703 6,720 302,983 28,800 0 28,800 9.51%
33 Jul 16, 2020 310,463 6,930 303,533 29,200 0 29,200 9.62%
34 Aug 16, 2020 311,222 7,140 304,082 29,600 0 29,600 9.73%
35 Sep 16, 2020 311,981 7,350 304,631 30,000 0 30,000 9.85%
36 Oct 16, 2020 312,740 7,560 305,180 30,400 0 30,400 9.96%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
37 Nov 16, 2020 313,522 7,770 305,752 31,800 0 31,800 10.40%
38 Dec 16, 2020 314,303 7,980 306,323 32,200 0 32,200 10.51%
39 Jan 16, 2021 315,085 8,190 306,895 32,600 0 32,600 10.62%
40 Feb 16, 2021 315,867 8,400 307,467 33,000 0 33,000 10.73%
41 Mar 16, 2021 316,648 8,610 308,038 33,400 0 33,400 10.84%
42 Apr 16, 2021 317,430 8,820 308,610 33,800 0 33,800 10.95%
43 May 16, 2021 318,212 9,030 309,182 34,200 0 34,200 11.06%
44 Jun 16, 2021 318,993 9,240 309,753 34,600 0 34,600 11.17%
45 Jul 16, 2021 319,775 9,450 310,325 35,000 0 35,000 11.28%
46 Aug 16, 2021 320,557 9,660 310,897 35,400 0 35,400 11.39%
47 Sep 16, 2021 321,338 9,870 311,468 35,800 0 35,800 11.49%
48 Oct 16, 2021 322,120 10,080 312,040 36,200 0 36,200 11.60%


Month

Purchase
Due Date

Option Price

Rent Credit

Final Price

Option Credit

Matching
Credit

Total DP

%
49 Nov 16, 2021 322,925 10,290 312,635 37,600 0 37,600 12.03%
50 Dec 16, 2021 323,730 10,500 313,230 38,000 0 38,000 12.13%
51 Jan 16, 2022 324,535 10,710 313,825 38,400 0 38,400 12.24%
52 Feb 16, 2022 325,340 10,920 314,420 38,800 0 38,800 12.34%
53 Mar 16, 2022 326,145 11,130 315,015 39,200 0 39,200 12.44%
54 Apr 16, 2022 326,950 11,340 315,610 39,600 0 39,600 12.55%
55 May 16, 2022 327,755 11,550 316,205 40,000 0 40,000 12.65%
56 Jun 16, 2022 328,560 11,760 316,800 40,400 0 40,400 12.75%
57 Jul 16, 2022 329,365 11,970 317,395 40,800 0 40,800 12.85%
58 Aug 16, 2022 330,170 12,180 317,990 41,200 0 41,200 12.96%
59 Sep 16, 2022 330,975 12,390 318,585 41,600 0 41,600 13.06%
60 Oct 16, 2022 331,780 12,600 319,180 42,000 0 42,000 13.16%