
About this propertyMLS® 1301191
GREAT PROJECT WITH INCREDIBLE POTENTIAL! NESTLED IN THE HEART OF DOWNTOWN,THIS SEMI DETACHED 2 APARTMENT HOME IS NOW AVAILABLE FOR THE SMART BUILDER/RENOVATOR TO BRING TO COMPLETION. THE MAIN FLOOR IS AN INCOME GENERATING TWO BEDROOM APARTMENT WITH MAIN AND LOWER LEVEL LIVING SPACE. THE MAIN UNIT CONSISTS OF A SECOND FLOOR LIVING ROOM,KITCHEN AND DEN WITH 3 BEDROOMS ON THE UPPER LEVEL.A BRAND NEW ROOF HAS BEEN COMPLETED IN ADDITION TO A NEW INSULATED PARTY WALL , SOME INTERIOR STUDDING, AND ALL NEW WATER AND SEWER SERVICES ALREADY IN PLACE. NEW WINDOWS INCLUDED MADE TO FIT. PLANS IN DOCUMENTS!! (id:56688)
Property details
Coordinates: [47.570776, -52.70222]
Rooms
| Lower level | Not known Not known | 13x16 null 12x10 null |
| Main level | Not known Not known Not known | 12x12 null 12x16 null 16x6 null |
| Third level | Bedroom Primary Bedroom | 14x10 null 12x13 null |
| Second level | Office Kitchen Living room | x6 null 12x16 null 12x16 null |
Basic Calculator
First Mortgage: $263,920
Mortgage insurance premium: $0
Total Financing: $263,920
Rough closing fee (1.5%): ~ $4,949
Total downpayment with estimated closing fee: $70,929
Investment Calculator:
| Monthly | Yearly | |
|---|---|---|
| Gross Revenue | $3,081 | $36,972 |
| Gross rental income (income/principal ratio) | 0.934% | 11.207% |
| Mortgage | $0 | $0 |
| Monthly Expenses | $413 | $4,956 |
| Vacancy | $155 | $1,849 |
| Management Fee | $247 | $2,958 |
| Expense / Income Ratio | 13.40% | 13.40% |
| Cash Flow | $2,268 | $27,216 |
| Net Operating Income (NOI) | $2,268 | $27,216 |
| Capitalization Rate | 0.69% | 8.25% |
Get in touch
Have a question?
Send a message and Haris will get back to you — usually the same day.


