ABCDEFGHIJKLMNOPQRSTUVW
1
Unit TypeUnits
Sec8 Rent (per unit)
Sec8 MonthlySec8 Annual
2
1 Bed / 1 Bath16 $ 1,850.00 $ 29,600.00 $ 355,200.00
3
2 bed / 1.5 bath2 $ 2,000.00 $ 4,000.00 $ 48,000.00
4
2 Bed / 2 Bath7 $ 2,200.00 $ 15,400.00 $ 184,800.00
5
3 bed / 2.5 bath1 $ 2,650.00 $ 2,650.00 $ 31,800.00
6
Retail2 $ 3,447.00 $ 6,894.00 $ 82,728.00
$30/sqft
7
TOTAL28 - $ 58,544.00 $ 702,528.00
8
9
10
ItemAmount ($)
11
Annual Gross Potential Rent$702,528.00
12
Operating Expenses (33% of gross rent)$231,834.24
13
Net Operating Income (NOI)$470,693.76
14
Valuation @ 6.5% Cap$7,241,442.46
15
Valuation @ 6.0% Cap$7,844,896.00
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