Unit Mix & Pro Forma Rent Roll
Unit Overview
Current (As of Oct-25)
Pro Forma
Type
Unit
Bed
SF
Per Unit Per Bed Per SF
Type Unit Bed SF
Per Unit Per Bed Per SF
2x1
2x1
2 6 1 1 1 1 1 1
3 3 4
692 $3,754 $1,251 $6.13
2 3 6 3 1 4
652 $4,000 $1,333 $6.13
3x1 A 3x1 B
3x1 A 3x1 B
610 739
5,999 $2,000 8.98 6,540 $1,635 8.12
610 5,475 1,825 739 6,000 1,500
8.98 8.12 8.21 7.75
6x2
6x2
6 1,352 12,417 $2,070 8.21
1 6 1,352 11,100 1,850 1 5 1,213 9,400 1,880
ADU 5x4
ADU 5x4
5 1,065
9,645 $1,929 7.75
1x1 RC1 1x1 RC2 4x1 RC3
1x1 RC1 1x1 RC2 1x1 RC3
1 1 1
610 $1,778 $1,703 $2.79
1 1 1 1 1 1
$610 $1,703 $1,703 $2.79
739 739
976
901 1.22 3,250 4.40
739
901
901
1.22 4.40
3,250
739 3,250 3,250
Total / Avg
14 42 10,288 $5,579 $1,856 $7.59 11 39 8,200 $6,555 $1,849 $8.79
14 42 10,356 $5,229 $1,743 $7.07 11 39 8,268 $6,123 $1,727 $8.15
Total / Avg (excl RC)
36
Strictly Private and Confidential
Made with FlippingBook - Online magazine maker