2512 Musselwhite Ave
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
College Park
2
Address2512 Musselwhite Ave
3
Asking$239,000.00
4
Zillow Estimate$239,756.00
5
Purchase Price$200,000.00
6
Downpayment Percent20.00%
7
Downpagement Amount$40,000.00
8
Mortgage Amount$160,000.00
9
Mortage Rate4.50%
10
Mortgage Length30.00
11
Mortgage Amount$810.70
12
13
2/1 Rent$680.00
14
1/1 Rent$535.00
15
1/1 Rent$535.00
16
Zillow Rent Estimate$2,600.00
17
18
Price per Foot$76.92
19
Square Feet2,600
20
Bedrooms4
21
Bathrooms3
22
Unoccupied Rate9.00%
23
24
CashflowMonthlyYearlySingle Occupant
25
Total$303.56$4,066.24-$713.85-$8,566.26
26
Mortage-$810.70-$9,728.36-$810.70-$9,728.36
27
Total Rent$2,117.50$25,410.00$680.00$8,160.00
28
Property Taxes-$242.58-$2,911.00-$242.58-$2,911.00
29
Property Management-$211.75-$2,117.5000
30
Home Insurance-$150.00-$1,800.00-$150.00-$1,800.00
31
Home Maintenance-$166.67-$2,000.0000
32
Unoccupied Loss-$190.58-$2,286.90-$190.58-$2,286.90
33
Legal Fees?00
34
Cleaning and Maintenance?-$41.67-$500.0000
35
Landscaping?
36
Utilities?
37
Supplies?
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1
Comps
 
 
Main menu