I would rebuild the model as three cases rather than choose one target net yield. Start with annual rent of MX$536,520, then deduct condo dues, property tax, insurance, management, vacancy, routine maintenance, tenant turnover, landlord-paid utilities and a special-assessment reserve.
Run a...