103 NE 59th St 103 NE 59th St OM - Final | Page 19

FINANCIAL OVERVIEW
Rent Roll
Unit Name
Bedrooms Bathrooms Units Square Feet Current Rent Rent per SF Market Rent Rent per SF
1 Studio 1 1 425 $850 $2.00 $1,050 $2.47
2 Studio 1 1 425 $693 $1.63 $1,050 $2.47
3 Studio 1 1 425 $890 $2.09 $1,050 $2.47
4 Studio 1 1 425 $890 $2.09 $1,050 $2.47
5 Studio 1 1 425 $890 $2.09 $1,050 $2.47
6 Studio 1 1 425 $890 $2.09 $1,050 $2.47
7 Studio 1 1 425 $890 $2.09 $1,050 $2.47
8 Studio 1 1 425 $850 $2.00 $1,050 $2.47
9 Studio 1 1 425 $725 $1.71 $1,050 $2.47
10 Studio 1 1 425 $850 $2.00 $1,050 $2.47
11 Studio 1 1 425 $900 $2.12 $1,050 $2.47
12 Studio 1 1 425 $850 $2.00 $1,050 $2.47
14 Studio 1 1 425 $890 $2.09 $1,050 $2.47
15 Studio 1 1 425 $890 $2.09 $1,050 $2.47
16 Studio 1 1 425 $890 $2.09 $1,050 $2.47
17 Studio 1 1 425 $890 $2.09 $1,050 $2.47
17 Studio 1 1 425 $890 $2.09 $1,050 $2.47
17 7,225 $14,618 425 $860
Total
Average
103 NE 59TH STREET | OFFERING MEMORANDUM
$17,850
$2.02
COLLIERS INTERNATIONAL P. 19