2 Units
Pro Forma CAP: 22.60%
Occupancy: 100%
68,000
Pro Forma CAP: 11.56%
$113,000
Pro Forma CAP: 12.65%
$102,000
3 Units
Pro Forma CAP: 22.25%
$79,000
4 Units
Pro Forma CAP: 26.93%
Occupancy: 75%
$94,500
Pro Forma CAP: 13.76%
$155,000