Total Units
42
8 properties -- 90.5% occupied
Monthly Rent Roll
$62,400
$58,200 collected (93%)
Outstanding Balance
$4,200
4 tenants past due
Open Maintenance
8
2 urgent -- 6 normal
Portfolio
View All 8
Lyndale Apartments
2840-2850 Lyndale Ave S, Uptown
12 units·11 occupied·1 vacant
$18,600/mo
92% occ
Bryant Townhomes
3640-3660 Bryant Ave S, ECCO
8 units·8 occupied·0 vacant
$14,400/mo
100% occ
Harriet Flats
3415-3425 Harriet Ave, Kingfield
6 units·5 occupied·1 vacant
$8,400/mo
83% occ
Dupont Duplex
2100-2104 Dupont Ave S, Whittier
4 units·3 occupied·1 vacant
$5,600/mo
75% occ
Nicollet Place
4200-4220 Nicollet Ave S, Tangletown
6 units·6 occupied·0 vacant
$9,000/mo
100% occ
Lake Street Studios
1200-1210 W Lake St, Lowry Hill
6 units·5 occupied·1 vacant
$6,400/mo
83% occ
April Rent Collection
Full Rent Roll
| Unit | Tenant | Property | Rent | Status | Balance |
|---|---|---|---|---|---|
| 2840-1A | Jordan Park | Lyndale Apts | $1,650 | Paid | $0 |
| 2840-2B | Lisa Nguyen | Lyndale Apts | $1,450 | Paid | $0 |
| 2850-3A | Jamie Rodriguez | Lyndale Apts | $1,550 | Late | $1,550 |
| 3640-A | David Park | Bryant THs | $1,800 | Paid | $0 |
| 3650-B | Tara Mitchell | Bryant THs | $1,800 | Partial | $900 |
| 3420-1 | Brian Thompson | Harriet Flats | $1,400 | Paid | $0 |
| 2100-A | Anika Kapoor | Dupont Duplex | $1,400 | Late | $1,400 |
| 4210-2 | Marcus Chen | Nicollet Place | $1,500 | Paid | $0 |
| Total | $62,400 | 93% collected | $4,200 | ||
Open Maintenance Requests
View All 8
Leaking faucet -- kitchen sink
2840-1A Lyndale -- Jordan Park -- Submitted today
HVAC not cooling -- AC compressor
3650-B Bryant -- Tara Mitchell -- Submitted yesterday
Bathroom light fixture flickering
4210-2 Nicollet -- Marcus Chen -- Submitted Apr 17
Garage door opener not responding
3640-A Bryant -- David Park -- Submitted Apr 16
Caulking needed around bathtub
3420-1 Harriet -- Brian Thompson -- Submitted Apr 15
Deadbolt sticking -- front door
2100-A Dupont -- Anika Kapoor -- Submitted Apr 14
Running toilet -- won't stop
1200-3 Lake St -- Sarah Kim -- Submitted Apr 12
Touch up paint -- hallway scuffs
2850-3A Lyndale -- Jamie Rodriguez -- Submitted Apr 10
Upcoming Lease Expirations
All Leases
2850-3A
Jamie Rodriguez -- Lyndale
Apr 30
11 days
3650-B
Tara Mitchell -- Bryant
May 31
42 days
1200-3
Sarah Kim -- Lake St
Jun 30
72 days
2100-A
Anika Kapoor -- Dupont
Jul 31
103 days
4210-2
Marcus Chen -- Nicollet
Aug 31
134 days
2840-1A
Jordan Park -- Lyndale
Sep 30
164 days
Current Vacancies
List Units
2842-4C
Lyndale Apts
$1,550/mo
3 apps
12 days
3425-2
Harriet Flats
$1,400/mo
1 app
8 days
2102-B
Dupont Duplex
$1,400/mo
2 apps
18 days
1208-2
Lake St Studios
$1,200/mo
0 apps
4 days
Vacancy Cost
$5,550/mo
4 vacant units -- avg 10.5 days vacant
April P&L Summary
Full Report
Rental Income
$62,400
Other Income
$2,800
Total Revenue
$65,200
Mortgage / Debt
$28,400
Insurance
$4,200
Property Tax
$6,800
Maintenance
$3,200
Management Fees
$5,220
Utilities
$2,400
Total Expenses
$50,220
Net Operating Income
$14,980
Cap Rate: 6.8% -- Cash-on-Cash: 12.4%