Building

2226 W Irving Park

2226 W Irving Park Rd · North Center Built 2001 20 units

Ownership

Syndicated

Occupancy

95.0%

19 of 20 units occupied

T12 NOI

$268K

Avg rent $2,310 · Cap 6.01%

Valuation

$4.5M

Equity $1.6M · LTV 65%

DSCR

1.34x

Covenant 1.20x · Buffer 12%

T12 NOI

Monthly NOI vs occupancy

Loan

Debt summary

Outstanding

$2,900,000

Rate

6.10%

Maturity

Nov 15, 2030

Months to maturity

55 mo

Annual debt service

$200K

DSCR (covenant 1.20x)

1.34x

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

$14,000

Standard turnover and unit refresh costs.

Documents

Linked files

Loan agreement

2226 W Irving Park Loan Agreement 2025.pdf

AI-parsed

Insurance

2226 W Irving Park Policy 2026.pdf

AI-parsed

PPM

2226 W Irving Park Operating Agreement.pdf

AI-parsed