All buildings
Building
3422 N Halsted
3422 N Halsted St · Boystown Built 2003 22 units
Ownership
Wholly-owned
Occupancy
95.5%
21 of 22 units occupied
T12 NOI
$318K
Avg rent $2,380 · Cap 6.00%
Valuation
$5.3M
Equity $1.9M · LTV 64%
DSCR
1.31x
Covenant 1.20x · Buffer 9%
T12 NOI
Monthly NOI vs occupancy
Loan
Debt summary
Outstanding
$3,400,000
Rate
6.40%
Maturity
Aug 20, 2028
Months to maturity
28 mo
Annual debt service
$243K
DSCR (covenant 1.20x)
1.31x
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
$22,000
Standard turnover and unit refresh costs.
Documents
Linked files
Loan agreement
3422 N Halsted Loan Agreement 2025.pdf
AI-parsed
Insurance
3422 N Halsted Policy 2026.pdf
AI-parsed