Build three versions: $10,140 with normal turnover, lower rent with longer vacancy, and the same rent with higher tax, insurance and association costs. Include leasing costs each time a tenant changes.
Personally, I’d want at least a mid-5% unlevered net yield after all recurring expenses and...