You are developing an apartment property on a 200,000 sq. ft. site with 175 units. The proforma for the property has an NOI of $6 million and valued at a 6% cap rate. Similar apartment properties are selling for $600,000 to $650,000 per unit. The total construction budget for all hard and soft costs is $550,000 per unit. The residual land value per unit is