Building

3015 W Logan

3015 W Logan Blvd · Logan Square Built 1985 30 units

Ownership

Syndicated

Occupancy

93.3%

28 of 30 units occupied

T12 NOI

$365K

Avg rent $2,120 · Cap 6.00%

Valuation

$6.1M

Equity $2.1M · LTV 65%

DSCR

1.22x

Covenant 1.20x · Buffer 2%

T12 NOI

Monthly NOI vs occupancy

Loan

Debt summary

Outstanding

$3,950,000

Rate

6.80%

Maturity

May 10, 2028

Months to maturity

25 mo

Annual debt service

$299K

DSCR (covenant 1.20x)

1.22x

Rent Roll

Live unit detail

Sample rent roll only loaded for the demo building (1247 N Damen). AppFolio sync will populate the rest.

Capex

YTD capital projects

$28,000

Standard turnover and unit refresh costs.

Documents

Linked files

Loan agreement

3015 W Logan Loan Agreement 2025.pdf

AI-parsed

Insurance

3015 W Logan Policy 2026.pdf

AI-parsed

PPM

3015 W Logan Operating Agreement.pdf

AI-parsed