6 Units
Pro Forma CAP: 39.92%
Occupancy: Vacant
$106,000
2 Units
Pro Forma CAP: 29.43%
$38,779
5 Unit
Potential Rent: $2,432/Month
ARV: $118,404
Cap Rate (Pro Forma): 44.01%
$73,000
4 Units
Pro Forma CAP: 32.93%
Occupancy: 100%
$145,500
Potential Rent: $2,018/Month
ARV: $213,307
$183,000
Actual Rent: $1,400/Month
ARV: $201,849
$169,000
Pro Forma CAP: 43.69%
$59,000
Potential Rent: $5,280/Month
ARV: $395,000
Cap Rate (Pro Forma): 53.02%
$99,000
Potential Rent: $2,409/Month
ARV: $123,337
$107,000