Local lenders offering competitive owner occupancy financing with 20% down and financing $676,016 @ 6.5% interest and 25 year amortization = $4,565 monthly ($14.90 rsf) plus $919 monthly condo fees ($3.00 rsf) and $7,425 current 2024/2025 Baltimore County real estate taxes ($2.02 rsf). Both floors are seperately metered for BGE. Investment proforma assumes an average of $1,000 monthly per room x 10 private rooms and open fitness studio = $120,000 projected annual revenue. Current operating expenses including Condo Fee and RET = $18,453 annual. Projected NOI = $101,547 annual or $27.63 rsf or 11.84%