Page 49 - Silver Clips

The Suites at Crossing Place Sales Data
Total Number of Condo Units Total Number of Condo Floors 7
Total Number of Floors 8
Condo Units Per Upper Floors 84
12
Unit SF Price PSF
201 1,515 $685,000 $452 2 Bedroom/2 Bath Ross Suite
202 1,515 $685,000 $452 2 Bedroom/2 Bath Ross Suite
203 1,258 $597,550 $475 2 Bedroom/2 Bath Thomas Suite
204 1,114 $544,746 $489 2 Bedroom/2 Bath Winston Suite
205 857 $443,926 $518 1 Bedroom/2 Bath Doretta Suite
206 797 $418,425 $525 1 Bedroom/1 Bath Ruby Suite
207 857 $443,926 $518 1 Bedroom/2 Bath Doretta Suite
208 748 $398,684 $533 1 Bedroom/1 Bath Blanche Suite
209 1,258 $597,550 $475 2 Bedroom/2 Bath Thomas Suite
210 1,114 $544,746 $489 2 Bedroom/2 Bath Winston Suite
211 1,515 $685,000 $452 2 Bedroom/2 Bath Ross Suite
212 1,515 $685,000 $452 2 Bedroom/2 Bath Ross Suite
14,063 $6,729,553 7 $47,106,871
Commercial Units on First Floor Cap Rate 6.00%
Unit SF Net Rent PSF Net Rent Unit Value
101 1,515 $24 $36,360 $606,000
102 1,515 $24 $36,360 $606,000
103 1,258 $24 $30,192 $503,200
104 999 $24 $23,976 $399,600
105 0 $0 $0 $0
106 0 $0 $0 $0
107 0 $0 $0 $0
108 0 $0 $0 $0
109 1,258 $24 $30,192 $503,200
110 999 $24 $23,976 $399,600
111 1,515 $24 $36,360 $606,000
112 1,515 $24 $36,360 $606,000
10,574 $253,776 $4,229,600 $4,229,600
1 $51,336,471