| Unit | Type | Sq Ft | Resident | Market Rent | Actual Rent | Move In | Lease Exp | Move Out | Balance |
|---|---|---|---|---|---|---|---|---|---|
| 101 | 3BR/2BA | 1025 | Jennifer Martinez | $944 | $953 | 01/02/2025 | 02/12/2027 | $0.00 | |
| 102 | 1BR/1BA | 802 | VACANT | $1,323 | $0 | 07/05/2025 | $0.00 | ||
| 103 | 2BR/2BA | 998 | Sarah Johnson | $1,165 | $1,123 | 09/18/2025 | 10/13/2026 | $0.00 | |
| 104 | 2BR/1BA | 652 | Emily Davis | $987 | $948 | 08/19/2025 | 05/25/2026 | $0.00 | |
| 105 | 3BR/2BA | 837 | Lisa Thomas | $1,241 | $1,255 | 03/23/2025 | 03/02/2027 | $0.00 | |
| 106 | 2BR/2BA | 677 | Lisa Thomas | $1,121 | $1,089 | 02/21/2025 | 05/15/2026 | $0.00 | |
| 107 | 1BR/1BA | 758 | John Smith | $928 | $936 | 09/15/2024 | 06/02/2026 | $0.00 | |
| 108 | 3BR/2BA | 836 | John Smith | $1,125 | $1,132 | 10/17/2024 | 09/28/2026 | $0.00 | |
| 109 | 2BR/1BA | 1090 | Sarah Johnson | $1,305 | $1,317 | 09/18/2024 | 05/30/2026 | $0.00 | |
| 110 | 2BR/1BA | 620 | Lisa Thomas | $1,395 | $1,377 | 01/31/2025 | 10/20/2026 | $0.00 | |
| 111 | 2BR/2BA | 798 | Jennifer Martinez | $1,239 | $1,182 | 12/11/2025 | 10/05/2026 | $0.00 | |
| 112 | 2BR/2BA | 648 | David Anderson | $1,042 | $1,043 | 09/16/2025 | 02/19/2027 | $0.00 | |
| 113 | 2BR/2BA | 641 | Michael Brown | $1,358 | $1,320 | 10/07/2025 | 11/03/2026 | $0.00 | |
| 114 | 1BR/1BA | 758 | Jennifer Martinez | $1,307 | $1,303 | 11/13/2025 | 01/11/2027 | $0.00 | |
| 115 | 3BR/2BA | 860 | Jennifer Martinez | $1,054 | $1,072 | 08/04/2025 | 12/21/2026 | $0.00 | |
| 116 | 2BR/1BA | 670 | Robert Wilson | $1,322 | $1,265 | 01/09/2026 | 01/11/2027 | $0.00 | |
| 117 | 2BR/2BA | 1048 | Michael Brown | $1,199 | $1,152 | 08/31/2025 | 03/02/2027 | $0.00 | |
| 118 | 3BR/2BA | 622 | Emily Davis | $1,385 | $1,375 | 06/22/2025 | 12/02/2026 | $0.00 | |
| 119 | 2BR/1BA | 758 | Sarah Johnson | $1,352 | $1,303 | 11/01/2024 | 04/13/2026 | 04/25/2026 | $0.00 |
| 120 | 2BR/2BA | 998 | David Anderson | $1,383 | $1,393 | 06/05/2025 | 06/26/2026 | $0.00 |
| Policy Type | Carrier | Policy # | Effective | Expiration | Premium |
|---|---|---|---|---|---|
| Property Primary | Pinnacle Underwriters | POL-134985 | 2025-04-26 | 2026-12-29 | $44,085 |
| General Liability | Harbor Mutual | POL-442589 | 2025-07-19 | 2026-09-23 | $47,956 |
| Property Primary | Harbor Mutual | POL-970813 | 2025-11-24 | 2026-11-04 | $24,036 |
| Property 2nd Layer | Harbor Mutual | POL-882824 | 2025-08-27 | 2026-08-23 | $56,132 |
| General Liability | Summit Specialty | POL-890785 | 2025-10-24 | 2027-01-15 | $36,075 |
| Lender | Type | Loan Amount | Balance | Rate | Type | Maturity |
|---|---|---|---|---|---|---|
| Federal Savings Bank | CDFI | $6,500,000 | $6,200,000 | 3.8% | Amortizing | 2032-03-31 |