Property Info
- MLS NS1081223
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1246
- Foundation Slab
- Min Lease Slab
- HOA Fees $670.00
Interior Features
- Eat-in Kitchen
- Elevator
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate10.1 | Gross Yield19.5% | Annual Rent$21,600.00 | Property Taxes$2,395.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,395.41 | $11,977.05 | $23,954.10 | |||
| Net Cash Flow | $19,204.59 | $96,022.95 | $192,045.90 | |||
| HOA Fees | $8,040.00 | $40,200.00 | $80,400.00 |