57 Goldrock Run
Conception Bay South, NL, A1W3K5
3 Beds | 3 Baths
$360,000
About the property (MLS: 1272087):
Spacious three bedroom split entry home, situated in a central area of CBS, close to parks, entertainment, shopping and all amenities. Featuring hardwood floors and a large eat in, well appointed kitchen with an island. With three bedrooms and three bathrooms and a completely finished basement, this home if perfect for the young family offering separate space for relaxing. (id:56688)
Property Details
MLS: 1272087
Listing ID: 26886422
Address: 57 Goldrock Run, Conception Bay South, Newfoundland & Labrador, Canada A1W3K5
Status: Active
Last updated: 2 years ago ( May 16, 2024 )
Year Built: 2010
Property Type: Single Family
Architectural Style: Bungalow
Structure Type: House
Ownership Type: Freehold
Number of stories: 1
Number of Levels: 1
Beds: 3
Baths: 3
1/2 Baths: 0
Heating: Electric
Sewer: Municipal sewage system
Flooring: Hardwood, Ceramic Tile
Living Area Total: 1,914 square feet
Price per sq ft: $189
Tax Annual Amount: $3,237
Tax Year: 2024
Garage? Yes
Attached Garage? Yes
Carport? No
Open Parking? No
Waterfront? No
Pool? No
Appliances: Refrigerator, Dishwasher, Stove
Water Source: Municipal water
Foundation Details: Poured Concrete
Heating: Electric
Flooring: Hardwood, Ceramic Tile
Exterior Features: Vinyl siding
Cooling: Air exchanger
Common Interest: Freehold
Number of photos available: 25
Rurl
Coordinates: [47.516606, -52.949622]
Listing ID: 26886422
Address: 57 Goldrock Run, Conception Bay South, Newfoundland & Labrador, Canada A1W3K5
Status: Active
Last updated: 2 years ago ( May 16, 2024 )
Year Built: 2010
Property Type: Single Family
Architectural Style: Bungalow
Structure Type: House
Ownership Type: Freehold
Number of stories: 1
Number of Levels: 1
Beds: 3
Baths: 3
1/2 Baths: 0
Heating: Electric
Sewer: Municipal sewage system
Flooring: Hardwood, Ceramic Tile
Living Area Total: 1,914 square feet
Price per sq ft: $189
Tax Annual Amount: $3,237
Tax Year: 2024
Garage? Yes
Attached Garage? Yes
Carport? No
Open Parking? No
Waterfront? No
Pool? No
Appliances: Refrigerator, Dishwasher, Stove
Water Source: Municipal water
Foundation Details: Poured Concrete
Heating: Electric
Flooring: Hardwood, Ceramic Tile
Exterior Features: Vinyl siding
Cooling: Air exchanger
Common Interest: Freehold
Number of photos available: 25
Rurl
Coordinates: [47.516606, -52.949622]
Rooms
| Basement | Not known Storage Bath (# pieces 1-6) Family room Recreation room | 11.11 X 25.8 feet 9.1 X 10.6 feet 6.5 X 6.2 feet 18.6 X 13.1 feet 18.6 X 14.1 feet |
| Main level | Bath (# pieces 1-6) Bedroom Bedroom Bath (# pieces 1-6) Primary Bedroom Kitchen Living room Foyer | 5.5 X 7.9 feet 9.7 X 12.11 feet 9.3 X 13.2 feet 5.5 X 7.8 feet 11.5 X 12.5 feet 20.11 X 15.9 feet 16.7 X 15.2 feet 6.8 X 4.10 feet |
Basic Calculator
First Mortgage: $288,000
Mortgage insurance premium: $0
Total Financing: $288,000
Rough closing fee (1.5%): ~ $5,400
Total downpayment with estimated closing fee: $77,400
Investment Calculator:
| Monthly | Yearly | |
|---|---|---|
| Gross Revenue | $2,106 | $25,272 |
| Gross rental income (income/principal ratio) | 0.585% | 7.020% |
| Mortgage | $0 | $0 |
| Monthly Expenses | $450 | $5,400 |
| Vacancy | $106 | $1,264 |
| Management Fee | $169 | $2,022 |
| Expense / Income Ratio | 21.37% | 21.37% |
| Cash Flow | $1,383 | $16,596 |
| Net Operating Income (NOI) | $1,383 | $16,596 |
| Capitalization Rate | 0.38% | 4.61% |
Capitalization Rate: 4.61%
After-repair value (ARV) (This is a rule for purchasing and flipping distressed real estate for a profit, which states that the purchase price should be less than 70% of after-repair value (ARV) minus repair costs (rehab).): $514,286
