Viewpoint at Beaver Creek
Proforma ReadyKnoxville, TN
TH · 176 units
Financial Metrics
Purchase Price
$61,000,000
IRR
31.13%
LP IRR
25.17%
MOIC
2.63x
Equity
$17,446,000
Yr 1 NOI
$2,689,885.057
Debt
$43,554,000
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 3BR/2.5BA/2G | 114 | 1,396 | $2,300 | $1.65 |
| 4BR/3.5BA/2G | 62 | 1,690 | $2,500 | $1.48 |
| Total | 176 | |||