Page 18 - GSP_Granary_Gateway_OM_Debt
P. 18

Market Comparables








                        Sales

                        Property           Address           City            Year Built  Units      Sale Price      $/Unit      Sale Date
                        Hardware Apartments  455 W 200 N     Salt Lake City    2018       453     $178,000,000     $392,936      May-20
                        4th West           255 North 400 W   Salt Lake City    2017       493     $172,550,000     $350,000      May-19

                        Alta Gateway Station  385 W 100 S    Salt Lake City    2017       277      $82,500,000     $297,834       Oct-18
                        The Zeller         2255 South 300 E  Salt Lake City    2018       293      $87,000,000     $296,928      Aug-19
                        Gateway 505        505 W 101 S       Salt Lake City    2017       277      $82,000,000     $296,029       Oct-18

                        Average            --                --                2017       359      $120,410,000    $340,526         --
                        Granary Gateway    161 W 600 S       Salt Lake City    2023       184      $50,500,000     $274,457



                        Rent                                                                                      Studio

                        Property             Address         City            Year Built   Units       SF             Rent         $/SF
                        Hardware Apartments  445 W 200 North  Salt Lake City   2018       276         502           $1,481        $2.95

                        The Essex            350 S 600 E     Salt Lake City    2013       181         425           $1,211        $2.85
                        Pierpoint by Urbana  215 W Pierpont  Salt Lake City    2019        87         440           $1,230        $2.80
                        Salt Flats Apartments  447 E 100 South  Salt Lake City  2019       86         483           $1,218        $2.52
                        Nexus on 9th         932 E 900 S     Salt Lake City    2019        28         619           $1,500        $2.42
                    6   The Morton           245 S 200 E     Salt Lake City    2019       137         525           $1,269        $2.42

                        Average              --              --                2018       133         499           $1,318        $2.66
                        Granary Gateway      161 W 600 S     Salt Lake City    2023       184         330           $1,059        $3.21







                    18  |  GRANARY GATEWAY
   13   14   15   16   17   18   19   20   21   22   23