Page 10 - Blackburn Ave
P. 10
INVESTMENT SUMMARY
List Price
Price/ Unit
Price/ Foot
CURRENT Cap Rate
MARKET
$3,200,000 $457,143
$463.90
3.30%
18.10
4.11%
15.63
UNIT MIX
Total Unit Units Mix
Unit Mix %
Current Avg Rent
Current Monthly Rent
Market Rent
Market Monthly Rent
4 1+1
57% 14% 29%
$1,606 $2,400 $2,925
$6,422
$2,200 $2,400 $2,900
$8,800
1 2+1
$2,400
$2,400
2 2+2
$5,850
$5,800
Scheduled Monthly Rent: Scheduled Yearly Rent:
$14,672 $176,064
$17,000 $204,000
GRM
Cap Rate
GRM
11
