9:41
Review Step 3 of 3
3
Ready to Analyze
Review your inputs below, then run the analysis.
Property
Edit
4521 Mueller Blvd, Austin, TX
MF-3 12,400 sqft FAR 2.0
Assumptions
Edit
Moderate
Construction $185/sqft
Land Cost $450,000
Rent $2.15/sqft/mo
Cap Rate 5.5%
Exit Cap 5.0%
Hold Period 5 years
Vacancy 5%