Unit layouts
Space to live and work.
First floor2 bedrooms + home office
Second floor3 bedrooms + bonus office space
Top floor · Vacant3 bedrooms + bonus office space
Luxury vinyl plank flooring, granite countertops, stainless steel Amana appliances, gas ranges, dishwashers, and updated bathrooms.
Improvements include roof, windows, electrical systems, and Navien tankless heating and hot water systems. Coin-operated laundry and individual basement storage add everyday convenience.
Annual financials
Investment snapshot.
$121,800Pro forma gross income, including laundry
$22,975Listed operating expenses
$98,825Pro forma NOI
8.99%Pro forma cap rate at asking price
Pro forma assumes full occupancy and $3,550/month for the vacant top-floor unit. Listed expenses exclude separate allowances for vacancy, repairs, management, and reserves. Figures are not guarantees of performance.