Significant Upside Opportunity of $126/Unit/Month with Strategic Interior Renovations

The West End Portfolio allows new ownership to realize significant rent premiums of $126/unit/month on average through the completion of uniform cosmetic interior unit upgrades & modernizations including new appliances, painted or new cabinets, resurfaced countertops, a modern paint scheme, and upgraded fixtures. 

4 Year Effective Age and Significantly Below Replacement Cost

The West End Portfolio consists of two historic buildings fully rehabbed in 2020, offering new ownership the opportunity to own multiple well-located assets with a 4-year effective age significantly below replacement cost. 

Fully Amortizing, Assumable 3.88% Fixed Rate HUD Debt

In 2021, Ownership was able to acquire highly attractive HUD debt on the property which can be assumed by a purchaser, allowing for a high leverage acquisition with favorable financing. The terms of the assumable debt are as follows: 

Servicer – Dwight Capital

Interest Rate – 3.88% (plus 35 bps MIP)

Amortization – 40 Years/480 Months

Original Balance – $6,310,535

Current Balance (12/1/2023) – $6,155,591

Origination Date – July 2021

Maturity Date – July 2061

Combined Monthly Debt Service Payment (P&I) – $27,691