Tax Deferred Cash Out (TDCO)

1% Loan Origination Fee: $9,823.00
.5% to Escrow: $4,911.50
Escrow Yearly Fee: $9,000.00
Loan Escrow Fee: $1,570.00
5% Discount: $51,700.00
Performance Bond Premium: $982.30
Misc. Fee (sometime):
Cost of TDCO Strategy: $77,986.80
Projected Tax Bill: $20,250.00
Estimated Savings: $-57,736.80