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%