I went to see these two homes today and I was blown away by the potential to live for a very low monthly payment. At 3112 Steele St there are 2 suites that could be rented for about $1500 and $1000, so for a total of $2500 per month. I've recalculated the down Payment to $53,000 + the Property Purchase tax at $5600, so the Buyer would need to come up with $58,600 to get in. The total Mortgage would be $3946.00 but when you subtract the rent, the buyer would pay only $1446 per month. (of course you would pay utilities on top of that. Insane....
I've included a new Payment sheet below.