Active
Portland, OR
35 Units
Topanga Apartments
Below-market rents with 17% gap to market. $250/unit/month upside. $1.05M NOI lift = $2.67M net equity at 5% cap.
$2.67M
Net Equity
17.7%
Cash-on-Cash
5.35x
Reno Multiple
View Full Analysis
Active
Aurora, CO
37 Units
Colony House
Denver metro, below replacement cost. $200/unit/month rent gap. $88.8K NOI lift at 5% cap = $2.61M net equity.
$2.61M
Net Equity
7.9%
Cash-on-Cash
4.35x
Reno Multiple
View Full Analysis
Active
Albany, GA
232 Units
Pine Ridge Apartments
Scale play. 232 units at $77K/door — below replacement cost. $125/unit/month upside. $348K NOI lift = $7.26M net equity.
$7.26M
Net Equity
6.2%
Cash-on-Cash
5.84x
Reno Multiple
View Full Analysis
Want to analyze your own deal? Use the NOI Workout Analyzer with your property inputs.
Open NOI Workout Analyzer