Unit # | Unit Type | Unit SF | Current Rent | Market Rent | Current SF Rent |
1 | 1 Bed / 1 Bath |
640 | $850 | $1,000 | $1.33 |
2 | 1 Bed / 1 Bath | 640 |
$850 | $1,000 | $1.33 |
3 | 1 Bed / 1 Bath |
640 |
$875 | $1,000 |
$1.37 |
4 | 1 Bed / 1 Bath |
640 |
$875 |
$1,000 |
$1.37 |
5 | 1 Bed / 1 Bath |
640 |
$950 |
$1,000 |
$1.48 |
6 | 2 Bed / 1 Bath |
782 |
$1,050 |
$1,250 |
$1.34 |
7 | 2 Bed / 1 Bath |
782 |
$1,150 | $1,250 |
$1.44 |
8 | 2 Bed / 2 Bath |
798 | $1,200 |
1,350 | $1.53 |
Current |
Projected |
||||
Monthly Rental Income |
$7,800 | $8,850 | |||
Monthly Laundry Income | $263 | $263 | |||
Total Monthly Income |
$8,063 |
$9,113 |
|||
Scheduled Gross Income |
$96,756 |
$109,356 |