Land: $365,000 

Build: $523,000

Total Price: $888,000

Appraisal: $550,000 – $570,000 per side

Total Value: $1,100,000 – $1,140,000

Equity Gain: $212,000 – $252,000

Yield: 5.5% – 5.8% ($470-$495 per side per week)