Property Info
- MLS NS1083371
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2402
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.0 | Gross Yield3.8% | Annual Rent$39,600.00 | Property Taxes$16,041.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,600.00 $3,300.00 / mo | $198,000.00 $3,300.00 / mo | $396,000.00 $3,300.00 / mo | |||
| Estimated Expenses | $16,041.00 | $80,205.00 | $160,410.00 | |||
| Net Cash Flow | $23,559.00 | $117,795.00 | $235,590.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |