1334 W. 18th Pl.

PilsenEleven-unit Pilsen walk-up with the portfolio's most varied unit mix: a 700 SF garden one-bedroom at $1,745, three coach house one-bedrooms at 400 SF renting at $1,545, five two-bedrooms at 587 SF at $1,717, a 900 SF coach house three-bedroom at $2,490 and a 1,500 SF three-bedroom with a loft at $2,300. That variety produces a broad tenant pool but a less uniform rent roll than the portfolio's other assets, with rents ranging from $1.53 to $3.86 per square foot. Current net operating income of $157,956 on effective gross income of $238,091 produces a 33.66% expense ratio and a 6.13% capitalization rate. Price per door of $234,091 is the lowest int he portfolio and price per square foot of $356 sits in the lower third, reflecting Pilsen pricing rather than any deficiency in the asset. Ancillary income of $13,562 comes from a bundled services program and pet rent.