2 Units
Pro Forma CAP: 12.65%
Occupancy: 100%
$102,000
Potential Rent: $1,700/Month
Tenant Pays All Utilities
$155,000
4 Units
Pro Forma CAP: 26.93%
Occupancy: 75%
$65,000
14 units
Rent: $7,800/Month
Potential Rent: $9,346/Month
$799,000
Pro Forma CAP: 11.56%
$98,000
ARV: 150,5267
Potential Rent: $2,064/Month
Occupancy: 100% Vacant
$79,000