You have run 2 different deals together.
The $135k deal is to be paid for with
Taxes $1200
Insurance $900
Heat & lights $3500
Maintenance $1000
Per annum - so a total of $6,600 pa This will equate to a interest rate of 4.8%. This may increase if there is a small monthly allowance.
Really...