-waltworks, here's my best attempt at your request without me actually applying for a mortgage, etc. I just used the estimated mortgage/tax calculator on HAR.
Market Value:
Original Purchase price: $115,000
Original Mortgage Amount: $92,000
Interest Rate: 4%
Mortgage Term: 30
Term remaining: 30
Amount remaining on mortgage: $92,000
Gross Rents: $0
Principal and Interest (the P&I of your PITI - should match with the above info): $439
Taxes and Insurance (the T&I of your PITI): $350
HOA costs:$0
Deferred maintenance notes: $0
Anything else special or unique in regards to the numbers of the property (not the property itself; things such as city assessments, back taxes, special costs due to unique features of the property, etc. etc.): N/A
I won't even put H2 on here. I think when I was doing the quick search on these I stopped at the P&I and forgot to add in the T&I. H2 is out the window. As for H1, that only nets right at $200/month. I'm assuming this is why this isn't a good option. Back to the drawing board I guess.