Purchase Models Conventional Conventional Purchase Model Sale Price: $78,900 Down Payment: $15,780 Closing Cost: $5,000 Total Investment: $20,780 Monthly Rent: $1,050 Monthly PITI: $526.01 Monthly Management: $105 Vacany/Maintenance: Vacancy at 6% is $63, Maintenance Reserve is $60 Monthly Cash Flow: $295.99 ROI: 17.09 Price Per Sq Ft: $52.39 Property Description