All buildings
Building
4020 N Ashland
4020 N Ashland Ave · North Center Built 1995 26 units
Ownership
Wholly-owned
Occupancy
92.3%
24 of 26 units occupied
T12 NOI
$332K
Avg rent $2,240 · Cap 6.00%
Valuation
$5.5M
Equity $1.9M · LTV 65%
DSCR
1.29x
Covenant 1.20x · Buffer 8%
T12 NOI
Monthly NOI vs occupancy
Loan
Debt summary
Outstanding
$3,580,000
Rate
6.45%
Maturity
Sep 1, 2029
Months to maturity
40 mo
Annual debt service
$257K
DSCR (covenant 1.20x)
1.29x
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
$19,500
Standard turnover and unit refresh costs.
Documents
Linked files
Loan agreement
4020 N Ashland Loan Agreement 2025.pdf
AI-parsed
Insurance
4020 N Ashland Policy 2026.pdf
AI-parsed