| |
| # UNITS |
|
 |
UNIT TYPE |
|
|
CURRENT RENT |
|
|
PRO-FORMA RENT |
|
|
| 2719-1 |
|
|
1 + 1 |
|
|
$1,200 |
|
|
$1,250 |
|
|
| 2719-2 |
|
|
Studio |
|
|
$1,000 |
|
|
$1,050 |
|
|
| 2719-3 |
|
|
1 + 1 |
|
|
$1,470 |
|
|
$1,543 |
|
|
| 2719-4 |
|
|
1 + 1 |
|
|
$1,200 |
|
|
$1,250 |
|
|
| 2719-5 |
|
|
Studio |
|
|
$1,000 |
|
|
$1,100 |
|
|
| 2719-6 |
|
|
1 + 1 |
|
|
$1,500 |
|
|
$1,500 |
|
|
| 2719-7 |
|
|
Studio |
|
|
$998 |
|
|
$1,050 |
|
|
| 2719-8 |
|
|
Studio |
|
|
$1,100 |
|
|
$1,150 |
|
|
| 2719-9 |
|
|
Studio |
|
|
$579 |
|
|
$1,250 |
|
|
| 2719-10 |
|
|
Studio |
|
|
$1,050 |
|
|
$1,100 |
|
|
| 2719-11 |
|
|
1 + 1 |
|
|
$1,400 |
|
|
$1,450 |
|
|
| 2719-12 |
|
|
1 + 1 |
|
|
$1,365 |
|
|
$1,433 |
|
|
| 2723-1 |
|
|
1 + 1 |
|
|
$1,002 |
|
|
$1,475 |
|
|
| 2723-2 |
|
|
1 + 1 |
|
|
$1,450 |
|
|
$1,475 |
|
|
| 2723-3 |
|
|
1 + 1 |
|
|
$1,352 |
|
|
$1,475 |
|
|
| 2723-4 |
|
|
2 + 1 |
|
|
$1,875 |
|
|
$1,900 |
|
|
| 2723-5 |
|
|
1 + 1 |
|
|
$1,450 |
|
|
$1,475 |
|
|
| 2723-6 |
|
|
2 + 1 |
|
|
$1,800 |
|
|
$1,900 |
|
|
| |
Total Rents |
|
|
|
|
$22,790 |
|
|
$24,776 |
|
|
| |
Billboard Contract |
|
|
|
|
$120 |
|
|
$250 |
|
|
| |
TOTAL MONTHLY INCOME
TOTAL ANNUAL INCOME |
|
|
|
|
$23,610
$283,284 |
|
|
$26,351
$316,212 |
|
|
|
|
