Rental Ledger Pro Portfolio
7 sample rows
| Property | Scenario | Cap Rate | NOI Used | Estimated Value | Notes |
|---|---|---|---|---|---|
| Cedar Ridge | Conservative | 7.75% | $83,400 | $1,076,129 | Uses trailing NOI before rent increases |
| Cedar Ridge | Market | 6.85% | $91,800 | $1,340,146 | Uses stabilized rent roll |
| Cedar Ridge | Upside | 6.25% | $101,250 | $1,620,000 | After renovation and loss-to-lease capture |
| Hillview Commons | Conservative | 8.10% | $62,900 | $776,543 | Small asset, higher cap assumption |
| Hillview Commons | Market | 7.25% | $67,450 | $930,345 | Comparable local workforce housing |
| Evergreen Flats | Market | 6.65% | $132,600 | $1,993,985 | Higher rent base and lower vacancy |
| Riverstone Court | Market | 6.40% | $146,850 | $2,294,531 | Newer building, stronger resident profile |