All buildings
Building
2150 W Roscoe
2150 W Roscoe St · Roscoe Village Built 2018 16 units
Ownership
Wholly-owned
Occupancy
100.0%
16 of 16 units occupied
T12 NOI
$232K
Avg rent $2,520 · Cap 5.95%
Valuation
$3.9M
Equity $1.5M · LTV 62%
DSCR
1.45x
Covenant 1.20x · Buffer 21%
T12 NOI
Monthly NOI vs occupancy
Loan
Debt summary
Outstanding
$2,400,000
Rate
5.70%
Maturity
Feb 15, 2032
Months to maturity
70 mo
Annual debt service
$160K
DSCR (covenant 1.20x)
1.45x
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
$4,500
Standard turnover and unit refresh costs.
Documents
Linked files
Loan agreement
2150 W Roscoe Loan Agreement 2025.pdf
AI-parsed
Insurance
2150 W Roscoe Policy 2026.pdf
AI-parsed