← 5401 Odom Ave Fort Worth, TX 76114 · Portfolio index

Governance Proposal for Buyer's Counter 2025-07-15 - 5401 Odom Ave, Fort Worth, TX 76114.docx

Generated 2026-07-01T06:53:26.288494+00:00 from live Dropbox Public folders.

Description

🗳️ Governance Proposal – Review and Vote on Seller Financing Offer 🏡 Summary of Offer Terms Purchase Price: $550,000 Down Payment: $40,000 (7.27%) Financing: - Loan Amount: $510,000 - Interest Rate: 4% fixed - Payment: Interest Only ($1,700/month) - Term: 7 years - Balloon Payment: $550,000 principal due in Year 7 - Closing Costs: Paid by Seller - Survey: Paid by Buyer - Personal Guarantor: Natural Person(s) Required 🧮 Financial Analysis Monthly Cash Flow Monthly Payment: $1,700 (interest only)

Extracted Content

🗳️ Governance Proposal – Review and Vote on Seller Financing Offer 🏡 Summary of Offer Terms Purchase Price: $550,000 Down Payment: $40,000 (7.27%) Financing: - Loan Amount: $510,000 - Interest Rate: 4% fixed - Payment: Interest Only ($1,700/month) - Term: 7 years - Balloon Payment: $550,000 principal due in Year 7 - Closing Costs: Paid by Seller - Survey: Paid by Buyer - Personal Guarantor: Natural Person(s) Required 🧮 Financial Analysis Monthly Cash Flow Monthly Payment: $1,700 (interest only) Annual Payment: $20,400 Over 7 Years: - Total Interest Received: $142,800 Balloon Payment At Year 7, Buyer pays $5 1 0,000 principal Total Cash Received Over 7 Years Down Payment: $40,000 Interest Payments: $142,800 Balloon Repayment: $5 1 0,000 Gross Total: $ 69 2,800 Estimated Net Proceeds & Return Description Amount Gross Sale Price $550,000 Commission (4.5%) -$24,750 Closing Costs (estimate) -$8,250 Net Sale Proceeds Before Financing $517,000 Less: Balloon (Loan Principal) -$510,000 Net Cash at Closing $7,000 Interest Over 7 Years: $142,800 Balloon Payment at Year 7: $550,000 Total Net Cash to Seller: $699,800 Per-Token Equivalent: ~$58.94/token Estimated IRR: ~13–14% ✏️ Key Consideratio