The investor play
Renovate & rent
For the value-add income buyer
The renovation math is straightforward: in as-is condition, the six two-bedroom units command market rents of $12,150 per month, a 4.75% cap rate at the list price. Renovated, the same units achieve $2,300 to $2,700 each, lifting income to $14,300 per month and the cap rate above 6%. The asset arrives occupied and income-producing on day one, and month-to-month tenancies leave you in full control of renovation pacing and re-leasing.
- As-is market rents $12,150 / mo
- Renovated (pro forma) $14,300 / mo
- Cap rate, as-is to renovated 4.75% to 6.04%
- Rent roll On request
Income at market rents, expenses per owner estimate, July 2026; expenses held flat between scenarios. Unit mix, achievable rents, and tenancy terms to be verified by buyer; rent roll available to qualified buyers.