3666 N High - Income Rent Roll Expenses Income* $67,245 2025 Expenses: Insurance $3,682.00Landscaping $1,563.78 Supplies** $3,849.55Repairs** $1,962.70Taxes $9,409.16Electric $1,063.04Total: $21,530.23Net Profit: $45,714.77Notes:*4/1/25 to 3/31/26; Includes Income for Apt AReplaced Furnace in Apt A & Refrigerator in Apt. D3666 N High - Rent Roll APT. Monthly Rent Deposits Lease EndA $1,650 $1,650 7/31/2027B $1,450 $1,350 5/31/2026C $1,250 $1,000 8/31/2026D $1,300 $1,400 7/31/2026Totals: $5,650 $5,400Apt A: Refinished Hardwood Floors in the Living, Dining Room, Bedrooms & Hallway. Ceramic Tile in the Kitchen & Bathroom.Apt B: Refinished Hardwood Floors in the Living & Dining Room. Carpet Installed in the Bedrooms and Hallway. Ceramic Tile in the Kitchen & Bathroom. Apt C: Carpet & Heavey Pad to control noise installed in the Living, Dining Room, Bedrooms & Hallway. Ceramic Tile in the Kitchen & Bathroom. Apt D: Carpet & Heavy Pad to control noise installed in the Living, Dining Room, Bedrooms & Hallway. Luxury Vinyl installed in the Kitchen & Bathroom.Perfect for an owner occupant as well!This is a real gem in and out!
Listed By
Agency Name: RE/MAX Capital Centre
Agency Phone: 614-447-1000
Agent Name: Pat Kearns-Davis
Shown By
Agency Title: Champaign Realty
Agency Phone: 937-747-2234
Estimated Payment
$ 5,168.40 per month $4,091.97 Principal & Interest $792.08 Property Tax $284.35 Homeowner's Insurance