Hence why I am sitting on mine...
The final numbers don't stack up for me yet, but the rents are solid (320pw+) and IR's are low.
So I'll just wait, and every 10k the finished villas go up (only the cruddy ones are still under 345K BC...) my end value goes by N x 10k, where N is the unit...