Property Info
- MLS NS1084165
- Unit No 113
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,100.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield6.4% | Annual Rent$36,000.00 | Property Taxes$6,585.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,585.66 | $32,928.30 | $65,856.60 | |||
| Net Cash Flow | $29,414.34 | $147,071.70 | $294,143.40 | |||
| HOA Fees | $13,200.00 | $66,000.00 | $132,000.00 |