Current Value (halfway point)
3710700
Expense-Vac Ratio
0.35
Annual Escalation
0.025
Master Tenant Rent
97500.
Min Lease Term (to 1st Option Date)
10
Present Gross Income
190500
Hurdle Rate
0.05
Submit
Address
Rent
Mtg Pmt
indVal
Debt
Equity
191 Monroe
$
2650
$
1143.76
$
515000
$
266550
$
248450
4824 Siesta
$
2100
$
0
$
403000
$
0
$
403000
4816 Siesta
$
2300
$
878.17
$
463400
$
204650
$
258750
4820 Siesta
$
2200
$
0
$
473000
$
0
$
473000
4947 Luna
$
2200
$
0
$
457000
$
0
$
457000
4949 Luna
$
2250
$
0
$
460000
$
0
$
460000
4948 Luna
$
2175
$
1293.15
$
475000
$
245605
$
229395
Total
$
15875
$
3315.08
$
3246400
$
716805
$
2529595
The present capitalization rate is
3.33697
%
The Landlord's share of cashflow is 0.511811
The Landlord's NPV is
$
-30587.70
The Landlord's IRR is 0.0490279