Villas at Mirada
Proforma ReadySan Antonio, FL
CTG · 178 units
Financial Metrics
Purchase Price
$54,011,533
IRR
18.66%
LP IRR
19.05%
MOIC
2.11x
Equity
$15,447,298.438
Yr 1 NOI
$437,478.789
Debt
$38,564,234.562
LTC
70.00%
Unit Mix
| Type | Count | Avg SF | Market Rent | Rent/SF |
|---|---|---|---|---|
| 1BR/1BA | 56 | 740 | $1,849 | $2.50 |
| 2BR/2BA | 111 | 1,040 | $2,219 | $2.13 |
| 3BR/2BA | 11 | 1,295 | $2,549 | $1.97 |
| Total | 178 | |||