38%
5y Expected Return
4%
Ann Ast Value Appreciation
$2,500
Monthly Rent Income
Monthly
Income Frequency
6.67%
Ann Expected Rent Income
Bedrooms
3
Bathrooms
2
Area
1,500 sq. ft
Built
2020
Last Renovated
2020
Lot Size
2,500 sq. ft
Parking
2-car garage
Other Amenities
Private backyard, modern appliances
Description
This modern 3 bedroom, 2 bathroom townhouse is located in the desirable neighborhood of Anytown. The property features a spacious open floor plan, with a large living room and a modern kitchen with new appliances. The bedrooms are located on the upper level, with the master bedroom featuring an en-suite bathroom. The property also has a private backyard and a 2-car garage.
Underlying Asset Price
$450,000
Transaction Costs
$31,500
Title Search & Insurance (0.5% - 1%)
$2,250
Recording Fees (0.2% - 0.5%)
$1,125
Legal Fees (0.5% - 1%)
$3,375
Taxes (1%)
$4,500
Broker Fee (3%)
$13,500
Renovation Costs (2%)
$0
AssetCut fee (1.5%)
$6,750
Total Acquisition Cost
$481,500
Total Number of NFTs
1,000
Mint Price Per NFT
$450 USD
Gross Yield
4.5%
Gross Rent Per Year
$30,000
Service Charges (10%)
$150
Property Management (15%)
$150
Property Insurance
$2,700
Maintenance Charges (10%)
$500
Net Dividend Yield
6.2%
Annual Rental income
$26,500
Note: These figures are just examples and are not meant to be accurate or realistic predictions. They are provided for illustration purposes only. The actual performance of the property may vary significantly from these estimates.
450 USD * floor price
0.29 ETH
450 USDC450,000 USD
Listed Price
How much can you earn with this Property?*
USD
%
Total Average Annualized Return
10.18%
Total Rental Income
6.48%
Expected Capital Appreciation
6.48%
Total Return
USD
Total Expected Value After Years
USD
This calculator is for illustrative purposes only. Buying a real-estate NFT carries risk and you may not receive the anticipated returns.
More Info about the property
Property Developer
Anytown Development LLC
Anytown Development LLC is a local developer that specializes in building new and modern homes in the Anytown area.
Property Manager
Anytown Property Management
Anytown Property Management is a professional property management company that provides excellent service and maintenance to the properties they manage.
Please note that these are just examples and the actual developer and property manager for the property may be different. It is important to research the developer and property manager before investing in a real estate property to ensure that they have a good reputation and track record.
Status
| Item | Current Price | Last Sale | Owner | Time Listed | |
|---|---|---|---|---|---|
| LA Villa #503 | 2.306 ETH | 1.12 ETH | CryptoEstate | 1 hour ago | |
| LA Villa #168 | 4.443 ETH | 1.69 ETH | GFRG63D | 1 hour 15 mins ago | |
| LA Villa #457 | 3.343 ETH | 2.56 ETH | AKOSJY | 1 hour 25 mins ago | |
| LA Villa #279 | 5.311 ETH | 1.82 ETH | bonzil | 2 days 3 hours ago | |
| LA Villa #336 | 3.872 ETH | 2.51 ETH | 4F5G3O | 1 day 7 hours ago | |
| LA Villa #127 | 2.439 ETH | 1.64 ETH | 0xFenzy | 2 days ago | |
| LA Villa #259 | 4.859 ETH | 2.48 ETH | AevaAgency | ||
| LA Villa #324 | 5.911 ETH | 2.90 ETH | CLUBLIFE | ||
| LA Villa #107 | 5.321 ETH | 2.51 ETH | PropertyMaster | ||
| LA Villa #216 | 5.882 ETH | 1.31 ETH | cryptohouse |