| Unit | Type | Sq Ft | Resident | Market Rent | Actual Rent | Move In | Lease Exp | Move Out | Balance |
|---|---|---|---|---|---|---|---|---|---|
| 101 | 3BR/2BA | 1067 | Robert Wilson | $1,287 | $1,287 | 04/30/2025 | 02/24/2027 | $0.00 | |
| 102 | 3BR/2BA | 702 | Sarah Johnson | $1,126 | $1,141 | 03/26/2025 | 05/31/2026 | $0.00 | |
| 103 | 2BR/2BA | 963 | Robert Wilson | $1,346 | $1,359 | 08/22/2025 | 03/09/2027 | $0.00 | |
| 104 | 2BR/2BA | 860 | Emily Davis | $1,296 | $1,253 | 07/29/2024 | 10/18/2026 | $0.00 | |
| 105 | 2BR/2BA | 839 | Michael Brown | $1,206 | $1,153 | 08/27/2024 | 12/18/2026 | $0.00 | |
| 106 | 3BR/2BA | 993 | Sarah Johnson | $963 | $936 | 09/05/2024 | 12/11/2026 | $0.00 | |
| 107 | 2BR/2BA | 665 | VACANT | $1,340 | $0 | 08/14/2025 | $0.00 | ||
| 108 | 2BR/1BA | 821 | John Smith | $1,316 | $1,298 | 03/23/2025 | 07/08/2026 | $0.00 | |
| 109 | 2BR/1BA | 777 | VACANT | $1,209 | $0 | 05/02/2025 | $0.00 | ||
| 110 | 1BR/1BA | 728 | Robert Wilson | $963 | $935 | 08/28/2025 | 12/30/2026 | $0.00 | |
| 111 | 2BR/1BA | 687 | Jennifer Martinez | $1,321 | $1,307 | 11/25/2025 | 05/01/2026 | $0.00 | |
| 112 | 1BR/1BA | 1085 | Robert Wilson | $1,226 | $1,230 | 01/16/2026 | 03/10/2027 | $0.00 | |
| 113 | 3BR/2BA | 1055 | Robert Wilson | $1,221 | $1,186 | 04/18/2025 | 11/10/2026 | $0.00 | |
| 114 | 3BR/2BA | 637 | Michael Brown | $1,120 | $1,102 | 09/22/2025 | 02/21/2027 | $0.00 | |
| 115 | 2BR/2BA | 1041 | Jennifer Martinez | $1,388 | $1,331 | 10/31/2025 | 01/29/2027 | $0.00 | |
| 116 | 2BR/2BA | 723 | Robert Wilson | $1,125 | $1,080 | 12/15/2024 | 10/30/2026 | $0.00 | |
| 117 | 2BR/1BA | 1092 | VACANT | $1,030 | $0 | 03/18/2025 | $0.00 | ||
| 118 | 2BR/2BA | 697 | Lisa Thomas | $1,398 | $1,374 | 01/24/2026 | 12/27/2026 | $0.00 | |
| 119 | 1BR/1BA | 1083 | Lisa Thomas | $1,383 | $1,335 | 05/04/2025 | 05/12/2026 | $0.00 | |
| 120 | 3BR/2BA | 905 | VACANT | $1,277 | $0 | 10/23/2024 | $0.00 |
| Policy Type | Carrier | Policy # | Effective | Expiration | Premium |
|---|---|---|---|---|---|
| Excess Liability | Summit Specialty | POL-507524 | 2025-06-29 | 2027-01-01 | $20,225 |
| Property 2nd Layer | Summit Specialty | POL-535037 | 2025-03-18 | 2026-08-15 | $45,172 |
| Property 2nd Layer | Harbor Mutual | POL-134305 | 2025-08-11 | 2026-10-15 | $52,516 |
| Excess Liability | Harbor Mutual | POL-204180 | 2025-08-12 | 2026-12-26 | $34,952 |
| Lender | Type | Loan Amount | Balance | Rate | Type | Maturity |
|---|---|---|---|---|---|---|
| Community Lending Corp | Agency | $4,800,000 | $4,500,000 | 4.1% | Amortizing | 2029-12-31 |
| Federal Savings Bank | CDFI | $2,200,000 | $2,100,000 | 6.2% | IO | 2028-06-30 |