About the property (MLS: 1274098):
Brand New. This fantastic well priced Three Bedroom Bungalow! A Choice of a Finished Family-room or 4th Bedroom in the basement. Master bedroom with en-suite and walk-in closet. Hardwood railings, Crown Moulding, and Colonial door headers throughout the main area. Low E windows, 10' x 12' patio deck, Front & Side landscaping and double paved driveway. Located on a fully serviced Lot. with drive-in access Note: Pictures of the inside are a sample of how the house will be finished. Great Buy in Conception Bay South! Easy access to the City of St. John's via Peace Keepers Way! If you have a plan of your own we can help. (id:56688)
Property Details
Listing ID: 27156760
Address: 6 Tilleys Road S, Conception Bay South, Newfoundland & Labrador, Canada A1X3E6
Status: Active
Last updated: 3 months ago ( Jul 11, 2024 )
Year Built: 2024
Property Type: Single Family
Structure Type: House
Ownership Type: Freehold
Number of stories: 1
Number of Levels: 1
Beds: 3
Baths: 2
1/2 Baths: 0
Heating: Electric
Sewer: Municipal sewage system
Flooring: Mixed Flooring
Living Area Total: 2,124 square feet
Price per sq ft: $165
Tax Annual Amount: $0
Garage? No
Attached Garage? No
Carport? No
Open Parking? No
Waterfront? No
Pool? No
Water Source: Municipal water
Foundation Details: Concrete
Heating: Electric
Flooring: Mixed Flooring
Exterior Features: Vinyl siding
Cooling: Air exchanger
Common Interest: Freehold
Number of photos available: 9
Rurl
Coordinates: [47.502644, -53.013301]
Rooms
Lower level | Recreation room | 13 X11 null |
Main level | Bath (# pieces 1-6) Ensuite Bedroom Bedroom Primary Bedroom Dining room Kitchen Living room | 8 x 6 null 9 x 6 null 11.4 x 8 null 10 x 11.4 null 14 x 12 null 12 x 8.6 null 12 x 10 null 15 x 11.6 null |
Basic Calculator
First Mortgage: $279,920
Mortgage insurance premium: $0
Total Financing: $279,920
Rough closing fee (1.5%): ~ $5,249
Total downpayment with estimated closing fee: $75,229
Investment Calculator:
Monthly | Yearly | |
---|---|---|
Gross Revenue | $2,337 | $28,044 |
Gross rental income (income/principal ratio) | 0.668% | 8.015% |
Mortgage | $0 | $0 |
Monthly Expenses | $438 | $5,256 |
Vacancy | $117 | $1,403 |
Management Fee | $187 | $2,244 |
Expense / Income Ratio | 18.74% | 18.74% |
Cash Flow | $1,596 | $19,152 |
Net Operating Income (NOI) | $1,596 | $19,152 |
Capitalization Rate | 0.46% | 5.47% |