Fully renovated, this property offers excellent cash flow potential w/turnkey PM in place. If you are looking to build wealth, Current appraisal November 2024 of $830,000PROPERTY HIGHLIGHTS: Unit Type: 4-unit Large Townhome quadplex, each with 2 beds and 2 baths, totaling 4,520 sq. ft. • Recent Renovations: $120,000 over the last 14 months, including large back decks and added storage, backing onto a quiet greenbelt. CURRENT RENT ROLL: • Unit A: 51,395 (lease until 4/30/25) • Unit B: 51,495 (lease until 4/30/25) • Unit C: 51,435 (lease until 1/31/26) • Unit D: Vacant (potential rent assumed at $1,495) FINANCIAL SUMMARY: 1. Gross Rental Income: • Annual income assuming full occupancy: $69,840 2. Annual Expenses: • Estimated at 16% of gross income: $11,174.40 3. Net Operating Income (NOl): • After expenses: $58,665.60 4. Cap Rate: • Actual cap rate is 7.52%, Projected 8% CAP RATE! Cash Flow: • Assuming a 6.3% interest rate on a 30-year loan, the annual debt service is approximately $43,424.52. • After debt service, projected annual cash flow is $15,241.08, Strong positive cash return. Seller open to discussion buying down buyer interest rate, 5-6% mortgage rate possible to increase cashflow!
Type | Schulname | Verbandsgemeinde |
---|---|---|
High | Mundys Mill | Nicht verfügbar |
Elementary | Swint | Nicht verfügbar |
Middle | Pointe South | Nicht verfügbar |
Juniorhigh | Pointe South | Nicht verfügbar |
Jahr | Steuern | |
---|---|---|
2023 | USD $5809 | THB ฿197.583* |
*Von Open Exchange Rates in Ihre Währung konvertierter Preis. Wechselkurse unterliegen ständigen Schwankungen. Weder thinkofliving.com noch seine Partner garantieren, dass die Umrechnung dem aktuellen Wechselkurs entspricht und übernimmt keine Verantwortung für etwaige Abweichungen. thinkofliving.com empfiehlt Ihnen zur Sicherheit zusätzlich selbstständig den aktuellen Wechselkurs zu recherchieren.
E-Mail-Anfrage an REMAX Town & Country Innovative Properties Group
Immobilie ID: 110095932698