Fieldhouse
Proforma ReadyKansas City, MO
TH · 128 units
Financial Metrics
Purchase Price
$37,000,000
IRR
25.67%
LP IRR
21.45%
MOIC
2.31x
Equity
$10,582,000
Yr 1 NOI
$1,488,386.412
Debt
$26,418,000
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 3BR/2BA/2G | 64 | 1,196 | $2,150 | $1.80 |
| 3BR/2.5BA/2G | 64 | 1,357 | $2,275 | $1.68 |
| Total | 128 | |||