Cashflow
View on Grant
Columbus, Oh
86 units | Acquired 2023
Class | C-Stabilized w/Value Add
Purchase Price – $,17,250,000
CapEx Budget - $1,000,000
Projected IRR - 26.95%
Cash on Cash - 8,28%
Pine Bridge Apartments
Mansfield, OH
179 Units | Acquired – March 2021
Class | C-Stabilized
Purchase Price – $9,500,000
Capex Budget – $647,000
43 @ Albany
43 units | Acquired 2021
Class | A-2021 New Build
Purchase Price – $3,200,000
CapEx Budget - $850,000
Cap Rate - 5.2
Projected IRR - 26.95%
Cash on Cash - 8,28%
Olentangy Terrace
Columbus, Oh
53 Units – Acquired 2023
Class | B-Value Add
Purchase Price – $6,150,000
CapEx Budget – $850,000
Chula Vista
Oklahoma City, OK
60 Units - Acquired 2021
Class | C-Stabilized
Purchase Price – $3,050,000
CapEx Budget – $615,000
Villa Verde
Oklahoma City, OK
131 Units - Acquired 2021
Class | C-Stabilized w/Value Add
Purchase Price – $6,550,000
CapEx Budget – $1,000,000
The Edge @ 23rd
Oklahoma City, OK
51 units | Acquired 2021
Class | C-Value Add
Purchase Price – $2,300,000
Capex Budget – $350,000
SOLD PRICE - $3,798,000
sold in 2021
The Brickyard Townhomes
60 Units | Acquired oct 2021
Class | C-Value Add
Purchase Price – $ 2,950,000
Capex Budget – $700,000
SOLD PRICE - $4,675,000
sold in 2021