Property Info
- MLS NS1083335
- Unit No C102
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $665.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate1.9 | Gross Yield3.1% | Annual Rent$43,200.00 | Property Taxes$8,077.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,077.14 | $40,385.70 | $80,771.40 | |||
| Net Cash Flow | $35,122.86 | $175,614.30 | $351,228.60 | |||
| HOA Fees | $7,980.00 | $39,900.00 | $79,800.00 |