Investment Properties

For Sale

• 1,320 square feet

• 2 story home

• Separate entrance to unfinished basement

• Prime student rental location

• Projected Annual Income: $52,560.00

DETAILS:

Purchase Price $1,149,900.00

Mortgage - 80% $919,920.00

Down-payment - 20% $229,980.00

ANNUAL INCOME: $95,520.00

PROJECTED ANNUAL TAXES:

$4,734.18 (2024)

PROJECTED ANNUAL INSURANCE:

$2,900.00
PROPERTY MANAGEMENT:

$295.00 PER MONTH

PROJECTED MONTHLY POSITIVE CASH FLOW:

$2,259.89

**NOTE: Mortgage Payment is based on a 2 year term, fixed rate of 3.99% with a 30 year amortization with 20% down payment. Insurance quote is based on $2,000,000 general liability and $5,000 deductible. This projected Cash Flow Analysis is not guaranteed. The projection does not account for vacancy, bad debts and maintenance fees as these are specific to your management style. It is your responsibility, as a potential Buyer, to obtain quoted rates for mortgage financing, property taxes and for insurance. The Seller cannot and does not offer any warranties or representations regarding future rental income, operating costs or value of the property. This projection does not include land transfer tax, legal fees, title insurance or any future property tax reassessment of the property, this will be the responsibility of the Buyer. Lawn maintenance services (May 1 to October 31) are not reflected in the cash flow projections. The list price is subject to change without notice.

DETAILS:

Purchase Price $998,500.00

Mortgage - 80% $798,800.00

Down-payment - 20% $199,700.00

ANNUAL INCOME: $81,000.00
PROJECTED ANNUAL TAXES:

$5,639.79 (2024)

PROJECTED ANNUAL INSURANCE:

$3,445.00
PROPERTY MANAGEMENT:

$195.00 PER MONTH

PROJECTED MONTHLY POSITIVE CASH FLOW:

$1,653.93

**NOTE: Mortgage Payment is based on a 2 year term, fixed rate of 3.99% with a 30 year amortization with 20% down payment. Insurance quote is based on $2,000,000 general liability and $5,000 deductible. This projected Cash Flow Analysis is not guaranteed. The projection does not account for vacancy, bad debts and maintenance fees as these are specific to your management style. It is your responsibility, as a potential Buyer, to obtain quoted rates for mortgage financing, property taxes and for insurance. The Seller cannot and does not offer any warranties or representations regarding future rental income, operating costs or value of the property. This projection does not include land transfer tax, legal fees, title insurance or any future property tax reassessment of the property, this will be the responsibility of the Buyer. Lawn maintenance services (May 1 to October 31) are not reflected in the cash flow projections. The list price is subject to change without notice.

Details:

Purchase Price $1,049,900.00

Mortgage - 80% $839,920.00

Down-payment - 20% $209,980.00

ANNUAL INCOME: $84,600.00
PROJECTED ANNUAL TAXES:

$4,690.35 (2024)

PROJECTED ANNUAL INSURANCE:

$2,480.00
PROPERTY MANAGEMENT:

$195.00 PER MONTH

PROJECTED MONTHLY POSITIVE CASH FLOW:

$1,918.47

**NOTE: Mortgage Payment is based on a 2 year term, fixed rate of 3.99% with a 30 year amortization with 20% down payment. Insurance quote is based on $2,000,000 general liability and $5,000 deductible. This projected Cash Flow Analysis is not guaranteed. The projection does not account for vacancy, bad debts and maintenance fees as these are specific to your management style. It is your responsibility, as a potential Buyer, to obtain quoted rates for mortgage financing, property taxes and for insurance. The Seller cannot and does not offer any warranties or representations regarding future rental income, operating costs or value of the property. This projection does not include land transfer tax, legal fees, title insurance or any future property tax reassessment of the property, this will be the responsibility of the Buyer. Lawn maintenance services (May 1 to October 31) are not reflected in the cash flow projections. The list price is subject to change without notice.

Details:

Purchase Price $799,900.00

Mortgage - 80% $639,920.00

Down-payment - 20% $159,980.00

ANNUAL INCOME: $65,700.00
PROJECTED ANNUAL TAXES:

$5,406.31 (2024)

PROJECTED ANNUAL INSURANCE:

$1,900.00
PROPERTY MANAGEMENT:

$195.00 PER MONTH

PROJECTED MONTHLY POSITIVE CASH FLOW:

$1,307.14

**NOTE: Mortgage Payment is based on a 2 year term, fixed rate of 3.99% with a 30 year amortization with 20% down payment. Insurance quote is based on $2,000,000 general liability and $5,000 deductible. This projected Cash Flow Analysis is not guaranteed. The projection does not account for vacancy, bad debts and maintenance fees as these are specific to your management style. It is your responsibility, as a potential Buyer, to obtain quoted rates for mortgage financing, property taxes and for insurance. The Seller cannot and does not offer any warranties or representations regarding future rental income, operating costs or value of the property. This projection does not include land transfer tax, legal fees, title insurance or any future property tax reassessment of the property, this will be the responsibility of the Buyer. Lawn maintenance services (May 1 to October 31) are not reflected in the cash flow projections. The list price is subject to change without notice.