About this propertyMLS® 1304432
Welcome to this 3-bedroom, 2-bath split-entry home on Shriners Road, with a layout that works for how you actually live. The bright main level has two bedrooms, a full bathroom and a comfortable living area. Downstairs, a finished third bedroom and second full bath work well as a guest suite, a teen retreat or a quiet home office. A heat pump keeps you comfortable and efficient all year. The built-in garage gives you easy parking and storage, and the fully fenced backyard is ready for kids, pets and summer evenings outdoors. The rest of the basement is unfinished, so you have room to add a rec room, gym or whatever living space you need. It's a smart buy for first-time buyers, growing families or anyone looking to downsize without giving up space. Come see what you can make it! (id:56688)
Property details
Coordinates: [47.548861, -52.75396]
Rooms
| Lower level | Other Bedroom Bath (# pieces 1-6) | 10.5 x 15.2 null 7.10 x 14.0 null 10.2 x 5.11 null |
| Main level | Primary Bedroom Bath (# pieces 1-6) Bedroom Foyer Living room/Dining room Kitchen | 14.3 x 11.10 null 8.4 x 5.2 null 8.4 x 13.10 null 6.5 x 4.2 null 10.11 x 15.8 null 10.11 x 15.11 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 | $1,645 | $19,740 |
| Gross rental income (income/principal ratio) | 0.470% | 5.642% |
| Mortgage | $0 | $0 |
| Monthly Expenses | $438 | $5,256 |
| Vacancy | $83 | $987 |
| Management Fee | $132 | $1,580 |
| Expense / Income Ratio | 26.63% | 26.63% |
| Cash Flow | $994 | $11,928 |
| Net Operating Income (NOI) | $994 | $11,928 |
| Capitalization Rate | 0.28% | 3.41% |
Get in touch
Have a question?
Send a message and Haris will get back to you — usually the same day.


























