Gross potential annual income at 100%: $121,560

40% exp ratio: -48,624

NOI: $72,936

Resell value at an 8.1cap: $900,000  

Gross potential income at 100%: $121,560

30% exp ratio: -36,468

NOI: $85,092

Resell value at an 8.1cap: $1,050,000 

Gross potential annual income at 100%: $121,560

Actual current expenses: -11,863

NOI: $109,697

Resell value at an 8.1cap: $1,350,000