Avalon Townhomes
Proforma ReadyAvondale, AZ
TH · 70 units
Financial Metrics
Purchase Price
$30,000,000
IRR
25.85%
LP IRR
21.63%
MOIC
2.36x
Equity
$8,580,000
Yr 1 NOI
$1,171,783.073
Debt
$21,420,000
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 2BR/2.5BA/1G | 26 | 1,445 | $2,294 | $1.59 |
| 3BR/2.5BA/2G | 44 | 1,814 | $2,583 | $1.42 |
| Total | 70 | |||