Price $119,000
NET Annual Return on Investment 14.25%
Occupancy Status Occupied
Address: Pimpernel Lane

Address: Pimpernel Lane
Rent: $1,175.00
Bedroom(s): 3
Bathroom(s): 2.5
Built in: 2001
Square Feet(s): 2070
Square Meter(s): 192.3

Excellent home in an excellent neighborhood... house is in a fully owner occupied area minutes from the university... 10 minutes from city center... this is a solid high demand rental property

Fav Four of Renovations
Central Heat

Detail: New in 2010

Water Heater

Detail: New in 2008

Roof

Detail: New in 2001

Electric Panel

Detail: New in 2001

Renovation Description

The renovation on this property was well done and has been maintained very well. The finish products used are durable and designed for a rental property.

Rent:
$1,175.00
Principal & Interest:
$519.37

Property Tax/ Council Rates:
$128.36

Insurance:
$45.00

Property Management:
$94.00

HOA Fees:
$35.00

Total Expenses Per Month:
$821.73

Net Income / Mo. [mo. net] / Year [year net]
$353.27

Net Annual Return on Investment (ROI) :
14.25%
Financing Description for USA
Loan To Value:
75%

Down Payment:
$29,750.00

Interest Rate:
5.00%

Term:
30.00 year(s)
Disclaimer: This loan is a loan that we have experienced with a particular lender
Cash Purchase
Total Expenses:
$302.36

Net Monthly Cash Flow:
$872.64

Net Annual Return on Investment (ROI):
8.8%
Rent:
$1,175.00
Principal & Interest:
$650.04

Property Tax/ Council Rates:
$128.36

Insurance:
$45.00

Property Management:
$94.00

HOA / Body Corp:
$35.00

Total Expenses Per Month:
$952.40

Net Income / Mo. [mo. net] / Year [year net]
$222.60

Net Annual Return on Investment (ROI) :
7.48%
Financing Description for International
Loan To Value Ratio:
70.00%

Down Payment:
$35,700.00

Interest Rate:
7.80%

Term:
30.00 year(s)
Disclaimer: This loan is a loan that we have experienced with a particular lender
Cash Purchase
Total Expenses:
$302.36

Net Monthly Cash Flow:
$872.64

Net Annual Return on Investment (ROI) :
8.8%