Village at Pioneer Park
Proforma ReadyPeoria, AZ
CTG · 332 units
Financial Metrics
Purchase Price
$104,580,000
IRR
20.56%
LP IRR
18.05%
MOIC
2.03x
Equity
$29,909,880
Yr 1 NOI
$3,839,461.264
Debt
$74,670,120
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 1BR/1BA | 106 | 680 | $1,675 | $2.46 |
| 2BR/2BA | 203 | 1,011 | $2,000 | $1.98 |
| 3BR/2BA | 23 | 1,282 | $2,325 | $1.81 |
| Total | 332 | |||