An advice on modeling needed.

[Jacob Bindler]

Hi, I am selling a four-property income-producing portfolio and have put together a model for potential buyers. I would appreciate someone taking a look and letting me know if it makes sense. The return looks good: almost 15%, but I am wondering about assumptions like financing, interest rate, growth in expenses, and so on. https://www.dropbox.com/s/g292...