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 $830,000 PROPERTY HIGHLIGHTS: Unit Type: 4-unit Large Townhome quadplex, each with 2 beds and 2 baths, totaling 4,520 sq. ft. Co Recent Renovations: $120,000 over the last 14 months, including large back decks and added storage, backing onto a quiet greenbelt. CURRENT RENT ROLL: Co Unit A: 51,395 (lease until 4/30/25) Co Unit B: 51,495 (lease until 4/30/25) Co Unit C: 51,435 (lease until 1/31/26) Co Unit D: Vacant (potential rent assumed at $1,495) FINANCIAL SUMMARY: 1. Gross Rental Income: Co Annual income assuming full occupancy: $69,840 2. Annual Expenses: Co Estimated at 16% of gross income: $11,174.40 3. Net Operating Income (NOl): Co After expenses: $58,665.60 4. Cap Rate: Co Actual cap rate is 7.52%, Projected 8% CAP RATE! Cash Flow: Co Assuming a 6.3% interest rate on a 30-year loan, the annual debt service is approximately $43,424.52. Co 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!
教育階段 | 學校名稱 | 學區 |
---|---|---|
High | Mundys Mill | 無法使用 |
Elementary | Swint | 無法使用 |
Middle | Pointe South | 無法使用 |
Juniorhigh | Pointe South | 無法使用 |
年份 | 稅額 | |
---|---|---|
2023 | USD $5809 | THB ฿195,852* |
*網站顯示的當地貨幣價格是根據Open Exchange Rates匯率換算而來的。匯率會隨時變化,無論是thinkofliving.com還是其附屬機構都無法擔保該換算方式能夠百分百準確地反映當前的匯率,因此對於可能出現的誤差不承擔任何責任。 thinkofliving.com建議買家自行驗證所有信息的準確性。
電子郵件諮詢至 Re/Max Town & Country