Portfolio Financials
Rent Roll
Current and projected rental income summary for the five single-family properties included in this Baton Rouge investment portfolio.
Rent Roll Summary
Total Properties5
Gross Annual Income$152,400
Occupancy80%4 Leased / 1 Vacant
Total Cap Rate8.3%
Total GRM9.86
Total SF10,550
| Property | Price | Monthly Rent | Annual Rent | Lease Status | Cap Rate | GRM |
|---|---|---|---|---|---|---|
 Centenary |
$440,000 | $3,600 $3,000 June & July |
$42,000 | 1 Year Fully Furnished Ends May 31, 2027 |
9.5% | 10.47 |
 Ridgely |
$324,000 | $2,300–$2,400 Estimated |
$27,600 | Vacant / Lease-Up Opportunity | 8.5% | 11.74 |
 Madeira |
$240,000 | $2,100 | $25,200 | 1 Year Ends Oct. 31, 2026 |
10.5% | 9.52 |
 Samoa |
$240,000 | $2,300 | $27,600 | Renewal in Progress | 11.5% | 8.69 |
 Bermuda |
$260,000 | $2,500 | $30,000 | 2 Year Ends Aug. 31, 2026 |
11.5% | 8.66 |
| Total / Average | $1,504,000 | Approx. $12,700–$12,800 | $152,400 | 4 Leased / 1 Vacant | 8.3% | 9.86 |
Income Summary
Gross Annual Income$152,400
Operating Expenses($102,108)
Net Operating Income (NOI)$50,292
All figures are annual and subject to buyer verification.Portfolio Pricing
Asking Price$1,504,000
Total Square Feet10,550 SF
Price Per SF$142.56
Total Cap Rate8.3%
Total GRM9.86
Request Full Financial Details
For lease details, supporting documents, and additional property information, please contact JMW Homes directly.