Property Info
- MLS NS1085597
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1624
- Foundation Block
- Min Lease Block
- HOA Fees $140.50
Interior Features
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate6.1 | Gross Yield8.4% | Annual Rent$23,400.00 | Property Taxes$4,575.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,575.02 | $22,875.10 | $45,750.20 | |||
| Net Cash Flow | $18,824.98 | $94,124.90 | $188,249.80 | |||
| HOA Fees | $1,686.00 | $8,430.00 | $16,860.00 |