1054 Wilkinson Street
Shreveport, LA
2 Bedrooms 2 Bathrooms
1500 Square Feet
For Sale
For Sale:
$99,900.00
Freshly renovated duplex just off fairfield ave. New flooring, cabinets, paint inside and out, pex plumbing pipe and more. Fully occupied and cash flowing!
3D Tour for Front Unit: https://maycorentals.com/matterport/?id=1528
3D Tour for Back Unit: https://maycorentals.com/matterport/?id=1207
INVESTOR INFORMATION:
Total Rent:1,175.00
Investor Expenses:
Utilities - Water
Lawn Maintenance
Total Monthly Approximate Investor Expenses (excluding taxes and insurance): 100.00
Approximate Annual Taxes: 350.00
Approximate Annual Insurance: 450.00
Investment Calculations:
Monthly Revenue: 1175
Monthly Expenses:
Taxes: 29.17
Insurance 37.5
Other Expenses: 100
Total Monthly Expenses: 166.67
Approximate Net Income before debt service: 1008.33
20% Down Payment: 19980
Monthly Mortgage Payment (4.5% interest, 15 year amortization): 611.38
Monthly Cash Flow: 396.95
Annual Cash on Cash Return:23.84%
Air Conditioning:Window Unit
Heating: Space Heater - Gas
Laundry: Washer/Dryer Hookups inside
Included Appliances:
Available Parking:
Covered Parking Spaces: 0
Number of Stories: 1
Lease/Purchase Eligible?: No
Available Utilities: - Municipal Water
- Natural Gas
- Electricity