Park Place Kansas Cash on Cash Projected 9.5% IRR (includes equity built) Projected 22% Increase in Value Projected 44%
Midwest Portfolio #1 Multiple States Cash on Cash Projected 12.5% IRR (includes equity built) Projected 25% Tax Write Offs Year 1 55% of capital invested
Maple Park Sioux Falls, SD IRR (includes equity built) Projected 32% Increase in Value Projected 43% Tax Write Offs Year 1 75% of capital invested
The Preserve Sioux Falls, SD Cash on Cash Projected 9.2% Tax Write Offs Year 1 63% of capital invested Equity Increase Day 1 35%
Eagle Creek Sioux Falls, SD Cash on Cash Projected 9.6% Tax Write Offs Year 1 70% of capital invested . .
Langston Loge Omaha, NE Cash on Cash Projected 11% Tax Write Offs Year 1 80% of capital invested Equity Increase Day 1 18%
Copperleaf Omaha, NE Cash on Cash 20% IRR (includes equity built) 29% Tax Write Offs Year 1 85% of capital invested
Patrick’s Place Omaha, NE Cash on Cash Projected 13% IRR (includes equity built) Projected 32% Tax Write Offs Year 1 137% of capital invested
Tall Oaks Kansas City, MO Cash on Cash 10% IRR (includes equity built) Projected 34% Tax Write Offs Year 1 60% of capital invested
Hickman Flats Des Moines, IA Cash on Cash Projected 13% Increase in Value Projected 34% Tax Write Offs Year 1 65% of capital invested
Sandra Ann Omaha, NE Cash on Cash Projected 10.3% IRR (includes equity built) Projected 25% Increase in Value Projected 44%
Midwest Portfolio #5 Multiple States Average Cash on Cash Return Projected 7.6% Instant Equity $1,400,000 Tax Write-offs Projected $2.3M
