Property Info
- MLS NS1086153
- Unit No 227
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1149
- Living Area (sqft) 961
- Foundation Slab
- Min Lease Slab
- HOA Fees $655.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Other
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.8 | Gross Yield8.8% | Annual Rent$28,800.00 | Property Taxes$5,275.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $5,275.00 | $26,375.00 | $52,750.00 | |||
| Net Cash Flow | $23,525.00 | $117,625.00 | $235,250.00 | |||
| HOA Fees | $7,860.00 | $39,300.00 | $78,600.00 |