Sales Per Year....
2018 |
|
0  (ytd)
|
2017 |
|
0
|
2016 |
|
0
|
2015 |
|
0
|
2014 |
|
0
|
Median Sales Price....
2018 |
|
$0
|
2017 |
|
$0
|
2016 |
|
$0
|
2015 |
|
$0
|
2014 |
|
$0
|
Sample Avalon Woods Investment Analysis....
Property Details |
Purchase Price |
$0 |
based on median sales price |
|
Income (Annual) |
Monthly Rental Rate |
$1,000 |
estimate based on currently available rental data |
Projected Vacancy |
4% |
half a month per year |
Gross Operating Income |
$11,520 |
|
|
Expense (Annual) |
Real Estate Taxes |
$0 |
estimate based on median sales price |
Repairs |
$500 |
estimate based on typical property condition |
Association Dues |
$564 |
estimated to be $47 per month |
Property Management |
$0 |
assuming self management |
Insurance |
$0 |
estimate based on recent trends |
Utilities |
$0 |
assumes tenant pays all utilities |
Advertising |
$100 |
estimate |
Total Operating Expenses |
$1,164 |
|
|
Cash Flow Before Tax |
Gross Operating Income |
$11,520 |
|
- Operating Expenses |
- $1,164 |
|
Net Operating Income |
$10,356 |
|
- Annual Debt Service |
- $0 |
financing 80% of the purchase price at 5.4% |
Cash Flow Before Taxes |
$10,356 |
|
Sales in the Past 36 Months....
Current Listings....
2384 King Arthurs Ct3 Beds • 2 Baths • 1 Half Baths
1,276 livable square feet
$179,000 (For Sale)
Listing By: Funkhouser Real Estate Group
Neighborhood Map....