Apartments For Sale • 15,000 SF
| Rental Income: Monthly rent starts at $1,750 per unit with a Rental Income Growth Rate of 3% annually |
| Additional Income: The development includes an estimated pet income averaging $165 per unit annually |
| Operating Expenses: The Operating Expense Ratio is projected at 25.25%, with an Expense Growth Rate of 3% annually |
| Vacancy and Credit Loss: A conservative vacancy and credit loss assumption of 5% has been applied |