Property Info
- MLS NS1084076
- Unit No A604
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
- HOA Fees $578.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.6% | Annual Rent$64,800.00 | Property Taxes$9,903.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $64,800.00 $5,400.00 / mo | $324,000.00 $5,400.00 / mo | $648,000.00 $5,400.00 / mo | |||
| Estimated Expenses | $9,903.42 | $49,517.10 | $99,034.20 | |||
| Net Cash Flow | $54,896.58 | $274,482.90 | $548,965.80 | |||
| HOA Fees | $6,936.00 | $34,680.00 | $69,360.00 |