8.57 CAP Pro Forma NOI $77,106. Gross $114,378.56 -Raising rents on 4 units and rent 1 vacancy 7.16 CAP Actual NOI $72,475.44 Gross $109,740. Average Rents per unit $1,166.87 8 units all 1 bedroom 1 bath 2 remolded units a total of 5 new showers 3 new vanity sinks in bathrooms some new stoves and some new windows new exterior paint and new exterior lights new mail boxes new landscape NEW ROOF and more....