LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Royal LePage
Royal LePage
Image 1
Image 2
Image 3
$219,900

5 Old Petty Harbour Road, St. John’s, Newfoundland & Labrador, A1G 1H3

QuickQuoteTM: Not Available
MLS® # 1282202

4 Beds

1 Bath

Property Information:

Four bedroom home with major potential to restore to its previous glory. A large living room plus a spacious eat-in kitchen. The basement has a recreation room, laundry room plus lots of storage. A 200 amp electrical breaker system complete with electric heat. This home is being sold “as is where is”. (id:27)

Building Features:

  • Style: Detached
  • Building Type: House
  • Architectural Style: Bungalow
  • Construction Style - Attachment: Detached
  • Exterior Finish: Vinyl siding
  • Fireplace: Yes
  • Flooring Type: Laminate, Flooring Type, Other
  • Foundation Type: Poured Concrete
  • Heating Type: Baseboard heaters
  • Heating Fuel: Electric
  • Appliances: See remarks

Property Features:

  • OwnershipType: Freehold
  • Property Type: Single Family
  • Bedrooms: 4
  • Bathrooms: 1
  • Built in: 1960
  • Irregular: Yes
  • Lot Size: 45.76 x 168.05 x 139.96 x 182.75
  • Zoning: R1
  • Sewer: Municipal sewage system

Rooms:

  • Storage Basement Level 14’ 2” x 29’ 4”
  • Storage Basement Level 6’ 3” x 6’ 10”
  • Storage Basement Level 6’ 1” x 6’ 11”
  • Laundry Basement Level 6’ 11” x 10’ 1”
  • Recreation Room Basement Level 13’ 11” x 24’ 5
  • Bedroom Main Level 7’ 9” x 12’ 5”
  • Bedroom Main Level 9’ 5” x 12’ 5”
  • Bedroom Main Level 10’ 3” x 12’ 5”
  • Bathroom Main Level 4 Pce
  • Primary Bedroom Main Level 11’ 1” x 14’ 2”
  • Dining Main Level 10’ 11” x 16’ 9
  • Other Main Level 8’ 6” x 22’ 5”
  • Living Main Level 14’ 9” x 19’ 7”

Courtesy of: RE/MAX Realty Specialists

REALTOR.ca  

More Detail
Less Detail

Potential Investment Performance

Cumulative ROI

210.7%

Cumulative Market Appreciation

$60,754

Net Operating Income in Year 5

$23,923

Cash on Cash Return in Year 5

20.3%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$43,980
Mortgage Amount $175,920
Mortgage Payment
%
$912

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,299
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Total Operating Expenses $549
Net Operating Income $1,750
Debt Service
Mortgage Payment $912
Net Cash Flow $837

Cap Rate

9.55%

Acquistion Costs

Down Payment $43,980
Land Transfer Tax $2,029
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $48,009

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $43,980 - - - - - - - - -
Closing Costs $4,029 - - - - - - - - -
Mortgage Paydown $2,737$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Total $50,746$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Cash Invested $50,746$53,614$56,621$59,772$63,074$66,536$70,163$73,965$77,950$82,126
Rental Cash Flows
Rent and other income $27,593$28,421$29,274$30,152$31,056$31,988$32,948$33,936$34,954$36,003
Operating Expenses -$6,590-$6,758-$6,932-$7,110-$7,292-$7,480-$7,672-$7,870-$8,073-$8,281
Mortgage Payment -$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953-$10,953
Net Cash Flow $10,050$10,709$11,388$12,088$12,810$13,555$14,322$15,113$15,928$16,768
Returns
Property Price Appreciation $10,995$11,544$12,121$12,728$13,364$14,032$14,734$15,471$16,244$17,056
Mortgage Paydown $2,737$2,868$3,006$3,151$3,302$3,461$3,627$3,801$3,984$4,176
Net Cash Flow $10,050$10,709$11,388$12,088$12,810$13,555$14,322$15,113$15,928$16,768
Total Return $23,782$25,122$26,517$27,968$29,477$31,049$32,684$34,386$36,157$38,001
Cumulative Return $23,782$48,904$75,422$103,390$132,868$163,917$196,601$230,987$267,145$305,147
Investment Metrics
Cumulative ROI 46.9% 91.2% 133.2% 173.0% 210.7% 246.4% 280.2% 312.3% 342.7% 371.6%
Cash On Cash 19.8% 20.0% 20.1% 20.2% 20.3% 20.4% 20.4% 20.4% 20.4% 20.4%
QuickQuoteTM Powered by RPS

Market Price Trends

Single family detached

18.66%

Price change (1 year)

39.42%

Price change (5 years)

All Properties

14.0%

Price change (1 year)

32.43%

Price change (5 years)

1 year changes compare the same month from the previous year. Find an agent in this area to receive more information.

Location of 5 Old Petty Harbour Road, St. John’s, Newfoundland & Labrador, A1G 1H3

Demographic Information of 5 Old Petty Harbour Road, St. John’s, Newfoundland & Labrador, A1G 1H3

Life Stage

Young Couples

Employment Type

Blue Collar/Primary, Blue Collar/Service Sector

Average Household Income

$156,347.26

Average Number of Children

1.58

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

11.67 %

High school certificate or equivalent

25.57 %

Apprenticeship trade certificate/diploma

9.83 %

College/non-university certificate

25.78 %

University certificate (below bachelor)

1.48 %

University Degree

25.67 %

Commuter

Travel To Work

By Car

91.06 %

By Public Transit

1.06 %

By Walking

0.31 %

By Bicycle

2.38 %

By Other Methods

5.19 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

19.65 %

Houses

80.35 %

Own Vs. Rent

More Detail
Less Detail