4521 Sunset Blvd — Every line requires a source
Total Renovation
$2,585,000
Total Investment
$5,785,000
Per Bay
$192,833
Cost Confidence
63%
Annual Revenue
$1,620,000
Projected NOI
$1,053,000
Cap Rate
18.2%
Payback
5.5 yrs
TRUE Cost
$6,034,231
Incl $249,231 rev delay