ABCDEFGHIJKLMNOPQRSTUVW
1
Unit TypeUnitsRent (per unit)MonthlyAnnual
2
1 Bed / 1 Bath36 $ 2,040.00 $ 73,440.00
3
1 Bed + Den / 1 Bath6 $ 2,100.00 $ 12,600.00
4
2 Bed / 2 Bath6 $ 2,520.00 $ 15,120.00
5
Retail 882 SF1 $ 1,837.50 $ 22,050.00
6
Retail 784 SF1 $ 1,633.33 $ 19,600.00
7
TOTAL48 - $ 104,630.83 $ 1,255,570.00
8
9
10
ItemAmount ($)
11
Gross Potential Rent$1,255,570.00
12
Less Vacancy (2%)$25,111.40
13
Operating Expenses (33%)$351,559.60
14
Net Operating Income (NOI)
$878,899.00
15
Valuation @ 6.0% Cap$14,648,316.67
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100