The income is based on the trailing 3 months and expenses are exact. Seller acquired the property in 2023 from a private merchant builder at certificate of occupancy with 0% occupancy. Lease-up and stabilization occurred from 2024-2025. Since the property is financeable at conventional terms there's no seller-financing being offered.