Property Info
- MLS NS1084984
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 888
- Foundation Block
- Min Lease Block
- HOA Fees $480.00
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield7.7% | Annual Rent$34,200.00 | Property Taxes$6,579.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $6,579.00 | $32,895.00 | $65,790.00 | |||
| Net Cash Flow | $27,621.00 | $138,105.00 | $276,210.00 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |