top of page
List Price
$1,900,000
LIVE IN THIS PROPERTY FOR AS LOW AS
$1800
PER MONTH
Why we love it.
Live in the main floor unit and rent out the basement and upper unit.
This property offers exceptional financial and lifestyle flexibility, featuring a spacious main-level one-bedroom suite and an expansive 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
$7300
Monthly Taxes & Utilities
$1000
Monthly Rental Income
$6500
Total Monthly Carrying Costs
$1800
% Of Mortgage Covered by Rent
90%
Property Details
Property Type
Semi-Detached
Bedrooms
4+2
Bathrooms
4
Lot Size
21 x 135
ADU Potential?
Yes
Total Rent Collected After 5 Years
$390,000
With ADU Addition
(If Qualified)
Loan Amount
$400,000
Monthly Loan Payment
$2200
Monthly Rental Income
$4200
Monthly Cashflow
$2000
Mortgage is based on a 20% downpayment with a 30 year amortization and a 4.1% rate. ADU financing is based on the same terms and a build cost of $400 per square foot.
bottom of page