Jones Investment Model – Northside Capital Partners

1424 Jones Street Investment Model

Enter Investment Amount ($):

Total Annual Return ($):

* Based on a 4-year holding period

Profit from Sale ($):

Total Distribution ($):

Equity Return ($):

Projections assume Unit 5 turns over in year 2, and Unit 6 turns over in year 3 with market rent increasing by 4% annually.

1424 Jones Street Investment Model