Assume 80/20 owner occupancy financing with local lenders with 20% down and financing $279,972 @ 6.5% and a 25 year amortization = $1,891 monthly ($10.69 sf) plus monthly condo fee of $1,166.17 ($6.59 sf), BGE reimbursement monthly and current real estate taxes for the two condo units and 4 deeded parking units of $5,197 annual ($2.45 sf).