Page 237 - Oxford West Investor Quarterly Report Academic Year 2021-2022 Quarter 2

OneSite Rents v3.0 RISE Residential, LLC - Oxford West Apartments Page 26 of 26
01/03/2022 9:08:54AM RENT ROLL DETAIL mgt-521-003
As of 12/31/2021
Parameters:
Amt / SQFT: Market = 295,928 SQFT; Leased = 230,900 SQFT;
Average Average Leased Units Units
Floorplan # Units SQFT Leased Amt / SQFT Occupied Occupancy % Available
2x1.5TH 138 638 715.00 1.12 538.15 0.86 124 89.86 13
3x1.5THA 42 381 565.00 1.48 778.37 2.04 31 73.81 6
3x1.5THBC 84 333 495.00 1.49 298.64 0.90 59 70.24 21
1x1 113 588 1,000.00 1.70 990.00 1.68 78 69.03 30
2x1 88 386 615.00 1.59 558.17 1.44 71 80.68 17
2x1.5TDLX 60 780 740.00 0.95 591.17 0.78 54 90.00 6
4x2 20 830 515.00 0.62 473.75 0.50 8 40.00 12
totals / averages: 545 543 707.89 1.30 614.22 1.12 425 77.98 105

occupancy and rents summary for current date
unit status # units potential rent

Occupied NTV Leased 1,230.00 2 1,170.00
Vacant Leased 11,235.00 16 11,235.00
Admin/Down 0 -
Occupied, no NTV 299,180.00 422 259,872.00
Occupied, NTV 715.00 1 -
Vacant Not Leased 73,440.00 104 73,440.00
totals: 385,800.00 545 345,717.00

summary billing by transaction code for current date
code amount
EMPLCRED (3,076.00)
FURN 80.00
OFCRCRED (1,480.00)
PET RENT 1,380.00
PETFEE 90.00
RENT 261,042.00
VACADMIN (1,415.00)
total: 256,621.00