
About this propertyMLS® 1300668
Construction is set to begin on this BEAUTIFUL Home by DMP Contracting on a OVERSIZED LOT in Fairview Estates. This home will feature a large foyer, open concept kitchen with an island, a large living room, crown moldings on the main area, main floor laundry, a large master bedroom with ensuite & walk-in closet, plus 2 other nice sized bedrooms PLUS DOUBLE IN HOUSE GARAGE....Comes completed with a 10 x 12 patio deck , front & back eavestrough, front landscaping & double paved driveway. 8-year Lux home warranty. Located next to walking trails, playground, schools and all other amenities . (id:56688)
Property details
Coordinates: [47.523086, -52.897822]
Rooms
| Lower level | Bath (# pieces 1-6) | 4 Pcs null |
| Main level | Ensuite Bedroom Bedroom Primary Bedroom Living room Kitchen | 4pcs 8.6 x 9 null 9 x 10 null 12.8 x 13 null 11 x 14 null 14 x18 null |
Basic Calculator
First Mortgage: $423,920
Mortgage insurance premium: $0
Total Financing: $423,920
Rough closing fee (1.5%): ~ $7,949
Total downpayment with estimated closing fee: $113,929
Investment Calculator:
| Monthly | Yearly | |
|---|---|---|
| Gross Revenue | $2,133 | $25,596 |
| Gross rental income (income/principal ratio) | 0.403% | 4.830% |
| Mortgage | $0 | $0 |
| Monthly Expenses | $663 | $7,956 |
| Vacancy | $107 | $1,280 |
| Management Fee | $171 | $2,048 |
| Expense / Income Ratio | 31.08% | 31.08% |
| Cash Flow | $1,193 | $14,316 |
| Net Operating Income (NOI) | $1,193 | $14,316 |
| Capitalization Rate | 0.23% | 2.70% |
Get in touch
Have a question?
Send a message and Haris will get back to you — usually the same day.


