Property Info
- MLS NS1087080
- Unit No -
- Bedrooms 1
- Bathrooms 2
- Area (sqft) 1187
- Living Area (sqft) 780
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.50
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$15,600.00 | Property Taxes$2,601.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,601.61 | $13,008.05 | $26,016.10 | |||
| Net Cash Flow | $12,998.39 | $64,991.95 | $129,983.90 | |||
| HOA Fees | $270.00 | $1,350.00 | $2,700.00 |