Executive Summary • Total Portfolio Asking Price: $3,000,000 • Occupied Homes: 34 • Vacant Homes: 12 • Acquisition Options: Entire portfolio · Bundles · Individual homes • Current annual rent amount for 34 occupied properties is $374,700 • Potential rent amount with full occupancy for all 46 homes is $511,000 per year • Annual Tax amount for all 46 homes is $45,550 per year • Seller has liability insurance for all 46 homes. $8000 per year total for all 46 homes. No insurance for dwelling. Only liability. • Tenant pays all utilities. Water, gas, and electric. • Current NOI on 34 occupied units and 12 vacant units is $335,200 • Total NOI for fully occupied 46 units is $457,000 per year Scenario Annual NOI ROI / Cap Rate All 46 fully occupied $457,947 15 % Currently occupied $335,200 11 % Buyer broker to be compensated by buyer