$200000
BedRooms Bathrooms Square Footage
Beds Baths Sq. Ft.
Property Type
About This Home
Great opportunity for this townhouse-style condo! Located in the popular Thrashers Corner area for an easy commute for shopping, free way access & bus. Light-filled interior is well designed with ample cabinet and closet space, fireplace, dining area, Stainless Steel Appliances and Tankless water heater. Oversized single car garage. No rental cap in the highly desirable North Shore school district. Pet-friendly.
ANALYSIS FOR INVESTOR PURCHASE USING FINANCING
Purchase Price
Loan Amount (80%)
Down Payment
Annual Market Rents
Annual Interest Only
Annual Property Taxes
Annual Insurance
Annual HOA Dues
Annual Management Fee
Annual Vacancy
Annual Maintenance
Annual Utilities/Garbage/Lawn
Annual Operating Expenses
Annual NOI
Cash On Cash Return
Cap Rate
$200000
$160000
$ 40000
$15000
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9018.62
0.00
0.00
ANALYSIS FOR INVESTOR CASH PURCHASE - Cap Rate
Purchase Price
Closing Cost
Annual Market Rents
Annual Property Taxes
Annual Insurance
Annual HOA Dues
Annual Management Fee
Annual Vacancy
Annual Maintenance
Annual Utilities/Garbage/Lawn
Annual Operating Expenses
Annual NOI
Monthly NOI
Cap Rate
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Market Rent
Cap Rate as Market Rent
0.00
0.00