Montana Del Sur
Proforma ReadyPhoenix, AZ
SFD · 47 units
Financial Metrics
Purchase Price
$22,000,000
IRR
22.24%
LP IRR
19.19%
MOIC
2.12x
Equity
$6,292,000
Yr 1 NOI
$827,178.869
Debt
$15,708,000
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 3BR/2BA/2G | 18 | 1,509 | $2,761 | $1.83 |
| 4BR/3BA/2G | 19 | 1,741 | $2,974 | $1.71 |
| 5BR/3BA/2G | 10 | 2,094 | $3,261 | $1.56 |
| Total | 47 | |||