02 / 03
MARKET DEMO ASSUMPTIONS
A clearer
financial picture.
- Construction base
- $204,000
- Roof premium
- $0
- Openings allowance
- $9,000
- Regional hard-cost adjustment
- $0
- Soft-cost allowance
- $38,340
- Estimated build cost
- $231,000–$289,000
- Estimated monthly rent
- $2,150
- Annual operating income
- $17,415
- Simple payback
- 14.4 years
Same 600 sq ft Mesa Court demo, Austin, and selected rent assumption as above. The full sample adds the financing comparison.


