| Unit | Type | Sq Ft | Resident | Market Rent | Actual Rent | Move In | Lease Exp | Move Out | Balance |
|---|---|---|---|---|---|---|---|---|---|
| 101 | 1BR/1BA | 667 | Emily Davis | $1,194 | $1,136 | 12/12/2024 | 06/20/2026 | $0.00 | |
| 102 | 1BR/1BA | 981 | Lisa Thomas | $1,289 | $1,271 | 07/05/2025 | 12/30/2026 | $0.00 | |
| 103 | 1BR/1BA | 972 | Robert Wilson | $1,129 | $1,149 | 01/01/2025 | 12/18/2026 | $0.00 | |
| 104 | 3BR/2BA | 951 | Lisa Thomas | $937 | $895 | 10/10/2025 | 05/20/2026 | $0.00 | |
| 105 | 2BR/2BA | 919 | Jennifer Martinez | $1,090 | $1,082 | 12/03/2024 | 12/31/2026 | $0.00 | |
| 106 | 1BR/1BA | 1006 | Emily Davis | $1,115 | $1,129 | 01/04/2025 | 12/05/2026 | $0.00 | |
| 107 | 3BR/2BA | 973 | David Anderson | $1,056 | $1,022 | 12/10/2025 | 12/15/2026 | $0.00 | |
| 108 | 1BR/1BA | 1025 | David Anderson | $948 | $950 | 12/17/2025 | 01/26/2027 | $0.00 | |
| 109 | 2BR/2BA | 943 | Jennifer Martinez | $1,337 | $1,358 | 04/28/2025 | 05/13/2026 | $0.00 | |
| 110 | 2BR/2BA | 780 | Emily Davis | $977 | $961 | 07/27/2024 | 10/13/2026 | $0.00 | |
| 111 | 2BR/2BA | 658 | Emily Davis | $1,304 | $1,316 | 07/26/2024 | 03/01/2027 | $0.00 | |
| 112 | 1BR/1BA | 911 | VACANT | $1,365 | $0 | 05/19/2025 | $0.00 | ||
| 113 | 1BR/1BA | 692 | Robert Wilson | $1,361 | $1,326 | 01/02/2025 | 06/29/2026 | $0.00 | |
| 114 | 1BR/1BA | 672 | John Smith | $946 | $934 | 03/04/2025 | 12/05/2026 | $0.00 | |
| 115 | 2BR/1BA | 789 | Jennifer Martinez | $1,288 | $1,275 | 09/10/2025 | 05/13/2026 | $0.00 | |
| 116 | 2BR/1BA | 986 | Sarah Johnson | $1,036 | $1,032 | 12/19/2024 | 11/29/2026 | $0.00 | |
| 117 | 2BR/2BA | 710 | Sarah Johnson | $1,073 | $1,027 | 10/06/2024 | 02/14/2027 | $0.00 | |
| 118 | 2BR/2BA | 623 | John Smith | $904 | $878 | 05/31/2025 | 06/26/2026 | $0.00 | |
| 119 | 2BR/2BA | 767 | Lisa Thomas | $1,274 | $1,225 | 09/22/2024 | 08/12/2026 | $0.00 | |
| 120 | 2BR/2BA | 636 | John Smith | $1,118 | $1,098 | 12/04/2024 | 09/24/2026 | $0.00 |
| Policy Type | Carrier | Policy # | Effective | Expiration | Premium |
|---|---|---|---|---|---|
| Property 2nd Layer | Harbor Mutual | POL-702733 | 2025-09-18 | 2026-11-24 | $19,799 |
| Property 2nd Layer | Harbor Mutual | POL-108491 | 2025-05-03 | 2026-07-21 | $15,987 |
| Property 2nd Layer | Harbor Mutual | POL-913423 | 2025-10-22 | 2026-12-23 | $55,978 |
| Excess Liability | Harbor Mutual | POL-810687 | 2025-12-08 | 2026-08-14 | $24,855 |
| Lender | Type | Loan Amount | Balance | Rate | Type | Maturity |
|---|---|---|---|---|---|---|
| Metro Capital Partners | Regional | $3,500,000 | $3,200,000 | 4.5% | Amortizing | 2028-06-30 |
| Federal Savings Bank | CDFI | $2,000,000 | $1,900,000 | 5.2% | IO | 2027-12-31 |