Assume 80/20 LTV owner occupancy financing with local lenders with 20% down and financing $306,096 @ 6.5% and a 25 year amortization = $$2,067 monthly mortgage payment ($13.61 sf) + $475 monthly CF & $4,651 current annual RET.