Page 20 - Flats on 12 OM - draft

s
e
d
i

P
e
r
h
o
i
T The Presidio
0
1
5
n
F
i

f
R

o
d
a
r
a
e
t
e
h
y
1
a
7
8
r
0
B Bryan, TX 77801
X
,

T
n
7

Survey Date
296
# of Units 3 3150 Finfeather Road Jul-17
NRA 262,368
Year Completed 2005 Flats on 12
Occupancy 94%
Rent/Unit $1,027
Unit Mix Nolan Real Estate
$1.16
Rent PSF
Management
M

X
I
I
N
T
U UNIT MIX
U
A
L
N
M MONTHLY A ANNUAL
L
O
N
T
H
N
Y

E
T
T
N
R
K
N
U UNIT % % M MKT RENT/ / M MKT RENT/ /
I
T
T
N
T
K
E
R

T
T
S

O

N
S
I
A
L
E
E
K
K
R
A
N
A
R
S
I
T
T
F
O
M
O
/
/
M
N
T
P
Y
I
R
O
C
I
I
T
N
S
D DESCRIPTION U UNITS TYPE E U UNIT SF F U UNIT/MO S SF/MO T TOTAL SF F M MARKET T M MARKET T
P
E
T TOTAL L TOTAL L
T
O
A
T
T
A
O
1 BEDROOM / 1 BATHROOM 54 18.24% 623 $820 $1.32 33,642 $44,280 $531,360
1 BEDROOM / 1 BATHROOM 42 14.19% 665 $850 $1.28 27,930 $35,700 $428,400
1 BEDROOM / 1 BATHROOM 40 13.51% 760 $884 $1.16 30,400 $35,360 $424,320
2 BEDROOMS / 2 BATHROOMS 64 21.62% 962 $1,135 $1.18 61,568 $72,640 $871,680
2 BEDROOMS / 2 BATHROOMS 48 16.22% 1,086 $1,187 $1.09 52,128 $56,976 $683,712
2 BEDROOMS / 2 BATHROOMS 36 12.16% 1,170 $1,161 $0.99 42,120 $41,796 $501,552
3 BEDROOMS / 2 BATHROOMS 12 4.05% 1,215 $1,436 $1.18 14,580 $17,232 $206,784
O
T
S
L
A
T TOTALS/AVERAGES S 2 296 6 1 100% 8 886 $ $1,027 7 $ $1.16 2 262,368 8 $ $303,984 4 $ $3,647,808
E
G
A
2
1
,
0
V
A
E
R
/
0
4
8
3
,
7
8
,
6
.
1
1
6
6
9
8
6
%
0
0
8
,
0
9
3
,
2
3
3
6
46% 50% 4%
1 Br 2 Br 3 Br
20 Property Information