top of page
List Price
$1,700,000
LIVE IN THIS PROPERTY FOR AS LOW AS
$1600
PER MONTH
Why we love it.
Live in the first floor, one bedroom unit to lower your monthly expenses.
This property offers exceptional financial and lifestyle flexibility, featuring a spacious 600+ sq. ft. main-level one-bedroom suite and a 1,240 sq. ft. multi-level upper unit. Whether you're looking to maximize rental income or enjoy elevated living, this versatile setup adapts to your goals.
BY THE NUMBERS
Property details & financials.
Monthly Mortgage
$6500
Monthly Taxes & Utilities
$1000
Monthly Rental Income
$5900
Total Monthly Carrying Costs
$1600
% Of Mortgage Covered by Rent
91%
Property Details
Property Type
Row House
Bedrooms
4
Bathrooms
3
Lot Size
18 x 87
ADU Potential?
No
Total Rent Collected After 5 Years
$354,000
With ADU Addition
(If Qualified)
Loan Amount
Monthly Loan Payment
Monthly Rental Income
Monthly Cashflow
Mortgage is based on a 20% downpayment with a 30 year amortization and a 4.1% rate.
bottom of page