Local lenders offering competitive owner occupancy financing with 20% down and financing $1,198,260 @ 6.5% interest and 25 year amortization = $8,091 monthly ($14.58 rsf) plus $1,665 monthly condo fees ($3.00 rsf) and $13,738 current 2024/2025 Baltimore County real estate taxes ($2.06 rsf). Both floors are seperately metered for BGE. Investment proforma assumes an average of $850 monthly per room x 22 private rooms = $224,400 projected annual revenue. Current operating expenses including BGE and RET = $47,032 annual. Projected NOI = $177,368 annual or 7.06 rsf or 11.84%