top of page

NUMBERS

PRICE

$ 27,918,911

NOI

Net Operating Income

$ 1,884,526

CAP RATE

CAP RATE

Avg. Years 1-10

6.75%

7.21%

Proposed Loan

Property Specifications

Cash Flow Summary - Year 1

Operating Expenses Breakdown

bottom of page