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
- $2,600
- Annual operating income
- $21,060
- Simple payback
- 11.9 years
Same 600 sq ft Linden Avenue demo, Portland, and selected rent assumption as above. The full sample adds the financing comparison.


