Property Info
- MLS NS1083523
- Unit No 204
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1499
- Living Area (sqft) 1455
- Foundation Slab
- Min Lease Slab
- HOA Fees $747.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield11.5% | Annual Rent$24,600.00 | Property Taxes$2,476.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $2,476.00 | $12,380.00 | $24,760.00 | |||
| Net Cash Flow | $22,124.00 | $110,620.00 | $221,240.00 | |||
| HOA Fees | $8,964.00 | $44,820.00 | $89,640.00 |