




| 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 |
|||
