All buildings
Building
2845 W Belmont
2845 W Belmont Ave · Avondale Built 1998 32 units
Ownership
Wholly-owned
Occupancy
93.8%
30 of 32 units occupied
T12 NOI
$408K
Avg rent $2,150 · Cap 6.00%
Valuation
$6.8M
Equity $2.4M · LTV 65%
DSCR
1.28x
Covenant 1.20x · Buffer 7%
T12 NOI
Monthly NOI vs occupancy
Loan
Debt summary
Outstanding
$4,400,000
Rate
6.75%
Maturity
Sep 30, 2027
Months to maturity
17 mo
Annual debt service
$319K
DSCR (covenant 1.20x)
1.28x
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
$31,500
Standard turnover and unit refresh costs.
Documents
Linked files
Loan agreement
2845 W Belmont Loan Agreement 2025.pdf
AI-parsed
Insurance
2845 W Belmont Policy 2026.pdf
AI-parsed