Condos For Sale, Currently Leased
| Address |
Monthly Rent |
Yearly Rent |
Estimated Yearly Taxes |
Yearly HOA |
Yearly Insurance |
NOI |
Sales Price |
Cash on Cash Return |
| 430 Old Fitzhugh #1 |
1,600 |
19,200 |
3,900 |
1,980 |
included in HOA |
13,320 |
$209,900 |
6.346% |
| 430 Old Fitzhugh #2 |
2,000 |
24,000 |
4,300 |
1,980 |
included in HOA |
17,720 |
$249,900 |
7.091% |
| 430 Old Fitzhugh #3 |
1,590 |
19,080 |
3,900 |
1,980 |
included in HOA |
13,200 |
$209,900 |
6.289% |
| 430 Old Fitzhugh #4 |
2,000 |
24,000 |
4,300 |
1,980 |
included in HOA |
17,720 |
$249,900 |
7.091% |
| 430 Old Fitzhugh #6 |
1,525 |
18,300 |
3,900 |
1,980 |
included in HOA |
12,420 |
$209,900 |
5.917% |