About the property (MLS: 1269661):
Welcome to Jonathan Park, brand new subdivision in Paradise! The Denali, an Edwards Developing built home will sit on an oversized 74 foot frontage, and a greenbelt at the rear, with a walk out basement. It has an open concept living, dining & kitchen design. The kitchen has lots of cabinets, island and pantry. Main floor also hosts the laundry room & 1/2 bath. On the 2nd floor you will find the primary bedroom with en-suite, tiled shower and walk in closet. Plus two good size bedrooms with a main bathroom. Landscaping, double paved driveway, 10x12 rear deck, 2 mini splits and eaves trough included. As well, we have the option of a complimentary interior design consultation to help you make this house your HOME. (id:56688)
Property Details
Listing ID: 26757593
Address: 15 Jonathan Drive, Paradise, Newfoundland & Labrador, Canada A1L4J3
Status: Active
Last updated: 5 months ago ( May 15, 2024 )
Year Built: 2024
Property Type: Single Family
Architectural Style: 2 Level
Structure Type: House
Ownership Type: Freehold
Number of stories: 2
Number of Levels: 2
Beds: 3
Baths: 3
1/2 Baths: 1
Heating: Baseboard heaters, Electric
Sewer: Municipal sewage system
Flooring: Mixed Flooring
Living Area Total: 2,618 square feet
Price per sq ft: $202
Tax Annual Amount: $3,908
Tax Year: 2023
Garage? Yes
Attached Garage? Yes
Carport? No
Open Parking? No
Waterfront? No
Pool? No
Water Source: Municipal water
Foundation Details: Concrete
Heating: Baseboard heaters, Electric
Flooring: Mixed Flooring
Exterior Features: Vinyl siding
Cooling: Air exchanger
Common Interest: Freehold
Number of photos available: 4
Rurl
Coordinates: [47.551695, -52.888796]
Rooms
Main level | Bath (# pieces 1-6) Kitchen Dining room Living room | 2PC null 12x16 null 13x7.6 null 13.6x16 null |
Second level | Bath (# pieces 1-6) Ensuite Bedroom Bedroom Primary Bedroom | 4PC null 3PC null 11.6x11 null 11x10.8 null 15x12.4 null |
Basic Calculator
First Mortgage: $422,400
Mortgage insurance premium: $0
Total Financing: $422,400
Rough closing fee (1.5%): ~ $7,920
Total downpayment with estimated closing fee: $113,520
Investment Calculator:
Monthly | Yearly | |
---|---|---|
Gross Revenue | $2,880 | $34,560 |
Gross rental income (income/principal ratio) | 0.545% | 6.545% |
Mortgage | $0 | $0 |
Monthly Expenses | $660 | $7,920 |
Vacancy | $144 | $1,728 |
Management Fee | $231 | $2,765 |
Expense / Income Ratio | 22.92% | 22.92% |
Cash Flow | $1,846 | $22,152 |
Net Operating Income (NOI) | $1,846 | $22,152 |
Capitalization Rate | 0.35% | 4.20% |