S

o
l
d

Loan Terms:
Loan Type:
New
Loan Amount:
$449,250
LTV:
75%
Amortization:
30
Term:
10
Rate:
5.25%
Annual Debt Service: $29,769
DCR:
1.35

Acquisition Terms:
List Price:
Down Payment:
Price/Unit:
Price/SF:
Cap Rate:
Annual Cash Flow:
Cash on Cash:

$599,000
$149,750
$74,875
$115.19
6.72%
$10,508
7.02%

One Mile Radius Demographics

S umma ry

Ce nsus 2 0 10

2 0 13

2 0 18

Population

23,622

24,235

25,661

Households

10,494

10,834

11,536

4,839

4,956

5,219

2.24

2.23

2.22

Owner Occupied Housing Units

4,725

4,501

4,798

Renter Occupied Housing Units

5,769

6,334

6,738

32.3

33.4

34.9

Are a

S ta te

Na tiona l

Population

1.15%

1.49%

0.71%

Households

1.26%

1.54%

0.74%

Families

1.04%

1.47%

0.63%

Owner HHs

1.29%

1.59%

0.94%

Median Household Income

2.63%

3.89%

3.03%

Families
Average Household Size

Median Age
Tre nds: 2 0 13 - 2 0 18 Annua l Ra te