Property Info
- MLS NS1087627
- Unit No 7460
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2150
- Living Area (sqft) 2061
- Foundation Slab
- Min Lease Slab
- HOA Fees $839.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate2.0 | Gross Yield4.7% | Annual Rent$27,000.00 | Property Taxes$5,670.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $5,670.87 | $28,354.35 | $56,708.70 | |||
| Net Cash Flow | $21,329.13 | $106,645.65 | $213,291.30 | |||
| HOA Fees | $10,068.00 | $50,340.00 | $100,680.00 |