Jeannette Sandoval Jaablonicky

Salary $1,000,000

After Taxes $750,000

Monthly Income $62,500

Total Monthly Payments

$25,705.56

Income Left $36,794.44

Bedrooms: 3Bathrooms: 3

Features: Built-Ins AwningsFireplace BarbequeFrench Doors Wood DeckingWalk-In Closets FencePantry Exterior LightningSplit Bedroom Pool

Price: $629,000

Location: 470 NE 51 Street (Morningside) Miami FL 33137

Price: $248,000

Bedrooms: 5Bathrooms: 3

Features:Built-In Bookcases, Downstairs, Separate Family Room Formal Dining Room Construction: Frame & Stucco Vaulted Ceiling, Entry Foyer, Formal Carpet, Tile Granite Countertops, Island, Marble/Stone Flooring Mirrored Door Closet, Mbr Walk-In Closet Pool Type: Inground-Private, Solar Heated, Waterfall

Location: 5128 WHISPER LAKE AV () Las Vegas NV 89101

Price:$150,000

Location: 8026 SPRING CREEK DRIVEKISSIMMEE, FL 34747

Bedrooms: 3Bathrooms: 2

Features:Air Conditioning Dishwasher Washer and Dryer Microwave Oven Walk-in Closets Pool

Price: $57,475

Mileage: 12 Miles Engine: GDI DOHC

Body Style: SUV Transmission: AUTO 6SPDExterior Color: Black Drivertrain: AWDInterior Color: Black Doors: 4

Price: $40,841

Mileage: N/A Engine: 3.5L V6Body Style: SUV Drivetrain: AWDExterior Color: Blue Slate Doors: 4Interior Color: Graphite Wheelbase: 114 inches

Interest

Taxes

Loan Term

Sale Value

Monthly Payment

Total InterestPaid

Total Taxes Paid

Total Payment

Miami House

25% 1.5%

30 years

$629,000

$13,898.25

$4,091,319.86

$283,050.00

$5,003,369.86

Las Vegas House

27% 1.5%

30 years

$248,000

$5,891.85

$1,761,467.25

$111,600.00

$2,121,067.25

Orlando House

20% 1.5%

10 years

$150,000

$3,086.34

$197,860.21

$22,500.00

$370,360.21

Audi Q7

21% 1.5%

5 years $57, 475

$1,626.74

$35,818.51

$4,310.63

$97,604.14

Infinity FX35

23% 1.5%

5 years $40, 841

$1,202.38

$28,238.62

$3,063.08

$72,142.70

Total $1,125,316

$25,705.56

$6,114,704.45

$424,523.71

$7,664,544.16

Food $2,000

Clothes $1,500

Entertainment $1,000

Others (Insurance and utilities) $15,000

Traveling $3,000

Total $22,500

Savings $14,000 (1.01% in Citibank)

Current Savings $10,000

Not Yet Added

Year Interest Principal Balance 2010 $27,115.50 $4,771.69 $145,228.31 2011 $28,489.10 $6,296.92 $138,931.39 2012 $27,107.62 $7,678.41 $131,252.99 2013 $25,423.04 $9,362.98 $121,890.01 2014 $23,368.89 $11,417.13 $110,472.88 2015 $20,864.07 $13,921.95 $96,550.93 2016 $17,809.72 $16,976.30 $79,574.63 2017 $14,085.27 $20,700.75 $58,873.87 2018 $9,543.71 $25,242.31 $33,631.56 2019 $4,005.77 $30,780.25 $2,851.31 2020 $47.52 $2,851.31 $0.00