Building

1734 N Western

1734 N Western Ave · Bucktown Built 1990 36 units

Ownership

Syndicated

Occupancy

91.7%

33 of 36 units occupied

T12 NOI

$458K

Avg rent $2,280 · Cap 5.99%

Valuation

$7.7M

Equity $2.7M · LTV 65%

DSCR

1.26x

Covenant 1.20x · Buffer 5%

T12 NOI

Monthly NOI vs occupancy

Loan

Debt summary

Outstanding

$4,950,000

Rate

6.55%

Maturity

Nov 30, 2027

Months to maturity

19 mo

Annual debt service

$363K

DSCR (covenant 1.20x)

1.26x

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

$36,000

Standard turnover and unit refresh costs.

Documents

Linked files

Loan agreement

1734 N Western Loan Agreement 2025.pdf

AI-parsed

Insurance

1734 N Western Policy 2026.pdf

AI-parsed

PPM

1734 N Western Operating Agreement.pdf

AI-parsed