Page 26 - OPG - Boutique Retirement Clubs - April 2018 MH

BRC
BR
-
C
CO
-C
LO
H
R
E
A
S
D
TE
FINANCIAL SUMMARY
O
R
S
F
P
IE
R
L
I
D
N
,
G
M
S
O
, CO
Construction Start: Opening:
Total Costs:
Loan to Construction (70%) Total Units
Average Unit Rent: Average Unit / Sqft. Rent: Stabilized NOI (Yr 1): Stabilization:
10/2018 9/2020
$42,947,466 $30,063,226 118
$5,294 $5.17 $4,080,265 9/2021