Having trouble viewing video? Click here I came across this listing a week ago and finally got all the numbers to complete my analysis. The rent roll is still not available so I can't tell exactly what rent is being charged for which apartment. There are couple of items that look a bit low such as insurance and hydro. I've added a 3% vacancy rate to adjust the cap rate as well. These are the projected numbers as we see right now Exp/Inc Ratio 30% Cap Rate 6.38% Cash Return 1st year 2.04% ROI 7% Click here to download the Financial Review Sheet [si-contact-form form='2'] [mappress mapid="63"]