About this propertyMLS® 1304366
Pride of ownership shows in this townhouse! Lots of renos and upgrades with new windows and siding, updated main bathroom, and the master has been renovated from 2 rooms into now 1 large room that now accommodates a king bed ( that can be converted back). New propane fireplace in the living room, almost all the plumbing has been replaced with pex, some new flooring, nice stainless appliances in the kitchen, new deck, double paved parking. Great starter home or for any family with 2+1 bedrooms and 1 1/2 baths, fully fenced yard with shed. (id:56688)
Property details
Coordinates: [47.510626, -52.807942]
Rooms
| Basement | Bath (# pieces 1-6) Storage Bedroom | 4x4 null 17.5x12 null 10x12 null |
| Second level | Bath (# pieces 1-6) Bedroom Primary Bedroom | 5x6 null 9.2x11.7 null 14.9x14 null |
| Main level | Foyer Family room/Fireplace Eat in kitchen | 3x5 null 14.2x11.10 null 12.7x14.2 null |
Basic Calculator
First Mortgage: $236,720
Mortgage insurance premium: $0
Total Financing: $236,720
Rough closing fee (1.5%): ~ $4,439
Total downpayment with estimated closing fee: $63,619
Investment Calculator:
| Monthly | Yearly | |
|---|---|---|
| Gross Revenue | $1,525 | $18,300 |
| Gross rental income (income/principal ratio) | 0.515% | 6.185% |
| Mortgage | $0 | $0 |
| Monthly Expenses | $370 | $4,440 |
| Vacancy | $77 | $915 |
| Management Fee | $122 | $1,464 |
| Expense / Income Ratio | 24.26% | 24.26% |
| Cash Flow | $957 | $11,484 |
| Net Operating Income (NOI) | $957 | $11,484 |
| Capitalization Rate | 0.32% | 3.88% |
Get in touch
Have a question?
Send a message and Haris will get back to you — usually the same day.


























