Total NOI for both properties: $64,848
Resell @ 7cap: $920,000
Pachuta: 86 units
10 (5x10) $30 $300
28 (10x10) $40 $1,120
48 (10x15) $50 $2,400
Total gross monthly: $3,820
Total gross annually: $45,840
30% Exp NOI: $32,088
Stonewall: 90 units
40 (10x10) $40 $1,600
40 (10x15) $50 $2,000
Total gross monthly: $3,900
Total gross annually: $46,800
30% Exp NOI: $32,760
© Copyright Commercial Buyers Club
