Dovesky
Proforma ReadySan Antonio, TX
SFD · 242 units
Financial Metrics
Purchase Price
$58,080,000
IRR
22.38%
LP IRR
19.10%
MOIC
2.11x
Equity
$16,610,880
Yr 1 NOI
$2,308,761.618
Debt
$41,469,120
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 2BR/2.5BA/1G | 48 | 1,130 | $1,850 | $1.64 |
| 3BR/2.5BA/2G | 61 | 1,384 | $1,925 | $1.39 |
| 3BR/2.5BA/2G | 61 | 1,486 | $2,075 | $1.40 |
| 4BR/2.5BA/2G | 36 | 1,719 | $2,225 | $1.29 |
| 4BR/2.5BA/2G | 36 | 1,820 | $2,250 | $1.24 |
| Total | 242 | |||