| Adjusted Price | $173,000 | $177,000 | $171,000 | $149,000 | ||
| NOI | $16,783 | $18,146 | $14,675 | $11,000 | ||
| Capitalization Rate | 9.7% | 10.3% | 8.6% | 7.4% | 8.98% | |
| Property | Comp 1 | Comp 2 | Comp 3 | Comp 4 | ||
| Sale Price | $177,000 | $192,000 | $153,000 | $151,000 | ||
| NOI | $15,879 | $19,466 | $14,120 | $13,225 | ||
| Capitalization Rate | 8.97% | 10.14% | 9.23% | 8.76% | 9.27% | |