Saguaro Bloom
Proforma ReadyMarana, AZ
SFD · 89 units
Financial Metrics
Purchase Price
$25,810,000
IRR
32.72%
LP IRR
26.57%
MOIC
2.81x
Equity
$7,381,660
Yr 1 NOI
$1,069,126.255
Debt
$18,428,340
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 3BR/2BA/2G | 35 | 1,330 | $2,150 | $1.62 |
| 4BR/2.5BA/2G | 35 | 1,775 | $2,350 | $1.32 |
| 5BR/3BA/2G | 19 | 2,384 | $2,700 | $1.13 |
| Total | 89 | |||