[ { "PropertyID": "20cde5e5-d079-467b-8cc1-636e6509db6d", "quantData": { "AnalysisStart": 0, "AnalysisEndYears": 10, "ExpiredByUnitType": [ [ "Unit-16", "Unit-20", "Unit-27", "Unit-34", "Unit-42", "Unit-55" ], [ "Unit-75", "Unit-105" ], [ "Unit-131", "Unit-135" ] ], "ExpirationsByUnitType": [ [ [ "Unit-2", "Unit-58" ], [ "Unit-21", "Unit-35", "Unit-39", "Unit-54", "Unit-64" ], [ "Unit-1", "Unit-13", "Unit-30", "Unit-31", "Unit-41", "Unit-45", "Unit-59", "Unit-63" ], [ "Unit-24", "Unit-26", "Unit-33", "Unit-49", "Unit-65" ], [ "Unit-18", "Unit-47" ], [ "Unit-14", "Unit-17", "Unit-29", "Unit-50", "Unit-52", "Unit-53", "Unit-56" ], [ "Unit-12", "Unit-22", "Unit-28", "Unit-40" ], [ "Unit-6", "Unit-11", "Unit-37", "Unit-44", "Unit-46" ], [ "Unit-10", "Unit-19", "Unit-25", "Unit-48", "Unit-57" ], [ "Unit-3", "Unit-60", "Unit-61" ], [ "Unit-4", "Unit-5", "Unit-7", "Unit-8", "Unit-23", "Unit-62" ], [ "Unit-9", "Unit-15", "Unit-32", "Unit-36", "Unit-38", "Unit-43", "Unit-51" ] ], [ [ "Unit-68", "Unit-80", "Unit-81", "Unit-86", "Unit-92", "Unit-93" ], [ "Unit-73", "Unit-89" ], [ "Unit-84", "Unit-97" ], [ "Unit-66", "Unit-67", "Unit-71", "Unit-79", "Unit-82", "Unit-104", "Unit-109" ], [ "Unit-77", "Unit-87", "Unit-91", "Unit-100", "Unit-102" ], [ "Unit-69", "Unit-88", "Unit-95" ], [ "Unit-70", "Unit-107" ], [ "Unit-76", "Unit-78", "Unit-85", "Unit-94", "Unit-96", "Unit-108" ], [ "Unit-103" ], [ "Unit-90", "Unit-99" ], [ "Unit-72", "Unit-74", "Unit-98", "Unit-101", "Unit-106", "Unit-110" ], [ "Unit-83" ] ], [ [ "Unit-111", "Unit-116", "Unit-129" ], [], [ "Unit-122", "Unit-128", "Unit-133" ], [ "Unit-112" ], [ "Unit-130" ], [], [ "Unit-121", "Unit-124", "Unit-134" ], [ "Unit-113" ], [ "Unit-120" ], [ "Unit-123", "Unit-125", "Unit-126" ], [ "Unit-114", "Unit-115", "Unit-117", "Unit-119" ], [ "Unit-118", "Unit-127", "Unit-132" ] ] ], "LeasedVacantStaticMatrix": [ [ 59, 6 ], [ 43, 2 ], [ 23, 2 ] ], "LabelVectors": [ [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ] ], "StaticData": [ [ "1-bed", 65, 59, 6, 600, 39000 ], [ "2-bed", 45, 43, 2, 900, 40500 ], [ "3-bed", 25, 23, 2, 1400, 35000 ] ], "StaticScheduledRent": [ [ 59, 1.3827966101694915, 829.6779661016949, 48951 ], [ 43, 1.4009560723514212, 1260.860465116279, 54217 ], [ 23, 1.4643167701863353, 2050.0434782608695, 47151 ] ], "StaticScheduledProfit": [ [ 59, 0.8393991742720556, 503.63950456323334, 29714.730769230766 ], [ 43, 0.8519745908699397, 766.7771317829457, 32971.416666666664 ], [ 23, 0.9194834368530019, 1287.2768115942026, 29607.36666666666 ] ], "StaticScheduledExpense": [ [ 65, 0.5433974358974359, 326.03846153846155, 21192.5 ], [ 45, 0.5489814814814815, 494.08333333333337, 22233.75 ], [ 25, 0.5448333333333334, 762.7666666666668, 19069.166666666668 ] ] }, "Timestamp": "11/15/2023 3:19:41 PM", "AssetDetails": { "PropertyName": "Irvine Apartments - A618", "Submarket": "Orange County", "State": "CA" }, "ReferenceDates": { "AnalysisStart": "2023-01-01", "AnalysisEndInYears": "10" }, "Units": { "UnitTypes": [ { "UnitMixType": "1-bed", "UnitQuantity": "65", "UnitSqft": "600" }, { "UnitMixType": "2-bed", "UnitQuantity": "45", "UnitSqft": "900" }, { "UnitMixType": "3-bed", "UnitQuantity": "25", "UnitSqft": "1400" } ] }, "RentRoll": { "RentRollItems": [ { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "1", "UnitID": "Unit-1", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "2", "UnitID": "Unit-2", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "3", "UnitID": "Unit-3", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "883", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "4", "UnitID": "Unit-4", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "800", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "5", "UnitID": "Unit-5", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "772", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "6", "UnitID": "Unit-6", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "820", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "7", "UnitID": "Unit-7", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "862", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "8", "UnitID": "Unit-8", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "9", "UnitID": "Unit-9", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "853", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "10", "UnitID": "Unit-10", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "843", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "11", "UnitID": "Unit-11", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "818", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "12", "UnitID": "Unit-12", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "864", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "13", "UnitID": "Unit-13", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "14", "UnitID": "Unit-14", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "15", "UnitID": "Unit-15", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "816", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "16", "UnitID": "Unit-16", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "17", "UnitID": "Unit-17", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "796", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "18", "UnitID": "Unit-18", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "882", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "19", "UnitID": "Unit-19", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "894", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "20", "UnitID": "Unit-20", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "21", "UnitID": "Unit-21", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "825", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "22", "UnitID": "Unit-22", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "793", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "23", "UnitID": "Unit-23", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "872", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "24", "UnitID": "Unit-24", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "839", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "25", "UnitID": "Unit-25", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "830", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "26", "UnitID": "Unit-26", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "27", "UnitID": "Unit-27", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "28", "UnitID": "Unit-28", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "794", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "29", "UnitID": "Unit-29", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "852", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "30", "UnitID": "Unit-30", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "31", "UnitID": "Unit-31", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "833", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "32", "UnitID": "Unit-32", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "33", "UnitID": "Unit-33", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "850", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "34", "UnitID": "Unit-34", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "765", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "35", "UnitID": "Unit-35", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "801", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "36", "UnitID": "Unit-36", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "37", "UnitID": "Unit-37", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "866", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "38", "UnitID": "Unit-38", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "39", "UnitID": "Unit-39", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "40", "UnitID": "Unit-40", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "890", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "41", "UnitID": "Unit-41", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "783", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "42", "UnitID": "Unit-42", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "810", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "43", "UnitID": "Unit-43", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "812", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "44", "UnitID": "Unit-44", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "878", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "45", "UnitID": "Unit-45", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "46", "UnitID": "Unit-46", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "819", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "47", "UnitID": "Unit-47", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "871", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "48", "UnitID": "Unit-48", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "899", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "49", "UnitID": "Unit-49", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "838", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "50", "UnitID": "Unit-50", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "896", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "51", "UnitID": "Unit-51", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "763", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "52", "UnitID": "Unit-52", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "760", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "53", "UnitID": "Unit-53", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "846", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "54", "UnitID": "Unit-54", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "888", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "55", "UnitID": "Unit-55", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "56", "UnitID": "Unit-56", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "57", "UnitID": "Unit-57", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "58", "UnitID": "Unit-58", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "59", "UnitID": "Unit-59", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "60", "UnitID": "Unit-60", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "881", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "61", "UnitID": "Unit-61", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "62", "UnitID": "Unit-62", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "63", "UnitID": "Unit-63", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "821", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "64", "UnitID": "Unit-64", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "889", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "65", "UnitID": "Unit-65", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "797", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "66", "UnitID": "Unit-66", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1242", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "67", "UnitID": "Unit-67", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1373", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "68", "UnitID": "Unit-68", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1195", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "69", "UnitID": "Unit-69", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1119", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "70", "UnitID": "Unit-70", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1234", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "71", "UnitID": "Unit-71", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1283", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "72", "UnitID": "Unit-72", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1103", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "73", "UnitID": "Unit-73", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1340", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "74", "UnitID": "Unit-74", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1317", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "75", "UnitID": "Unit-75", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1276", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "76", "UnitID": "Unit-76", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1334", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "77", "UnitID": "Unit-77", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1355", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "78", "UnitID": "Unit-78", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1327", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "79", "UnitID": "Unit-79", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1148", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "80", "UnitID": "Unit-80", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "81", "UnitID": "Unit-81", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1170", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "82", "UnitID": "Unit-82", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1135", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "83", "UnitID": "Unit-83", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1393", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "84", "UnitID": "Unit-84", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1387", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "85", "UnitID": "Unit-85", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1324", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "86", "UnitID": "Unit-86", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1356", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "87", "UnitID": "Unit-87", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1166", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "88", "UnitID": "Unit-88", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1224", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "89", "UnitID": "Unit-89", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1159", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "90", "UnitID": "Unit-90", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1366", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "91", "UnitID": "Unit-91", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1160", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "92", "UnitID": "Unit-92", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1217", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "93", "UnitID": "Unit-93", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "94", "UnitID": "Unit-94", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1110", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "95", "UnitID": "Unit-95", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1285", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "96", "UnitID": "Unit-96", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1178", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "97", "UnitID": "Unit-97", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1210", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "98", "UnitID": "Unit-98", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1268", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "99", "UnitID": "Unit-99", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1208", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "100", "UnitID": "Unit-100", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1300", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "101", "UnitID": "Unit-101", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1390", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "102", "UnitID": "Unit-102", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "103", "UnitID": "Unit-103", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1263", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "104", "UnitID": "Unit-104", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1369", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "105", "UnitID": "Unit-105", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1155", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "106", "UnitID": "Unit-106", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1330", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "107", "UnitID": "Unit-107", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "108", "UnitID": "Unit-108", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1344", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "109", "UnitID": "Unit-109", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1307", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "110", "UnitID": "Unit-110", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1306", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "111", "UnitID": "Unit-111", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1620", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "112", "UnitID": "Unit-112", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1802", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "113", "UnitID": "Unit-113", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1792", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "114", "UnitID": "Unit-114", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1865", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "115", "UnitID": "Unit-115", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2063", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "116", "UnitID": "Unit-116", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1798", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "117", "UnitID": "Unit-117", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2018", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "118", "UnitID": "Unit-118", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "3500", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "119", "UnitID": "Unit-119", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "3500", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "120", "UnitID": "Unit-120", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "2500", "MarketRent": "3800" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "121", "UnitID": "Unit-121", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "4000", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "122", "UnitID": "Unit-122", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1760", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "123", "UnitID": "Unit-123", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "2125", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "124", "UnitID": "Unit-124", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1531", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "125", "UnitID": "Unit-125", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "126", "UnitID": "Unit-126", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1580", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "127", "UnitID": "Unit-127", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "2038", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "128", "UnitID": "Unit-128", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1563", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "129", "UnitID": "Unit-129", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1729", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "130", "UnitID": "Unit-130", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "131", "UnitID": "Unit-131", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1522", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "132", "UnitID": "Unit-132", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1594", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "133", "UnitID": "Unit-133", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1651", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "134", "UnitID": "Unit-134", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1988", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "135", "UnitID": "Unit-135", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1566", "MarketRent": "3000" } ] }, "Expenses": { "ExpenseItems": [ { "ExpenseCount": "1", "ExpenseItem": "Salaries and Personnel", "ExpenseAmountPSF": "1.59", "ExpenseType": "Fixed" }, { "ExpenseCount": "2", "ExpenseItem": "Insurance", "ExpenseAmountPSF": "0.3", "ExpenseType": "Fixed" }, { "ExpenseCount": "3", "ExpenseItem": "Taxes", "ExpenseAmountPSF": "2.33", "ExpenseType": "Fixed" }, { "ExpenseCount": "4", "ExpenseItem": "Utilities", "ExpenseAmountPSF": "0.33", "ExpenseType": "Variable" }, { "ExpenseCount": "5", "ExpenseItem": "Management Fees", "ExpenseAmountPSF": "0.56000000000000005", "ExpenseType": "Fixed" }, { "ExpenseCount": "6", "ExpenseItem": "Administrative", "ExpenseAmountPSF": "0.31", "ExpenseType": "Variable" }, { "ExpenseCount": "7", "ExpenseItem": "Marketing", "ExpenseAmountPSF": "0.23", "ExpenseType": "Variable" }, { "ExpenseCount": "8", "ExpenseItem": "Contract Services", "ExpenseAmountPSF": "0.47", "ExpenseType": "Fixed" }, { "ExpenseCount": "9", "ExpenseItem": "Repair and Maintenance", "ExpenseAmountPSF": "0.53", "ExpenseType": "Variable" } ] }, "CapitalReserves": { "CapitalItems": [] }, "MarketLeasingAssumption": { "MLAModel": { "DateRentRollUpdated": "2023-10-12T12:47:13.154-07:00", "DateAnalysisEndPlus12": "2033-01-01T00:00:00", "DateAcquisition": "2023-01-01T00:00:00", "DateAnalysisStart": "2023-01-01T00:00:00", "MarkovLimit": "16.95%", "MarketOccupied": 0.9, "ProjectRetentionRate": 0.49, "TurnoverRatio": 0.51, "LeaseTerm": 12, "Downtime": 12, "MarketRentalGrowth": 0.07, "AnnualInflation": 0.04, "NewCapital": 25, "RenewCapital": 12.5, "NewLeasingFee": 0.06, "RenewLeasingFee": 0.03, "IsMarkovChain": true }, "RentalGrowth": ".07", "AnnualInflation": ".04", "MarketVacancy": ".10", "TurnoverRate": ".51", "Downtime": "12", "MarkovChain": "True", "LeaseTerm": "12", "NewUnitCapitalPSF": "25", "RenewalUnitCapitalPSF": "12.5", "NewLeasingFee": ".06", "RenewalLeasingFee": ".03" } }, { "PropertyID": "4cd4b3cb-5897-4063-83ee-a3926a19911e", "quantData": { "AnalysisStart": 0, "AnalysisEndYears": 10, "ExpiredByUnitType": [ [ "Unit-16", "Unit-20", "Unit-27", "Unit-34", "Unit-42", "Unit-55" ], [ "Unit-75", "Unit-105" ], [ "Unit-131", "Unit-135" ] ], "ExpirationsByUnitType": [ [ [ "Unit-2", "Unit-58" ], [ "Unit-21", "Unit-35", "Unit-39", "Unit-54", "Unit-64" ], [ "Unit-1", "Unit-13", "Unit-30", "Unit-31", "Unit-41", "Unit-45", "Unit-59", "Unit-63" ], [ "Unit-24", "Unit-26", "Unit-33", "Unit-49", "Unit-65" ], [ "Unit-18", "Unit-47" ], [ "Unit-14", "Unit-17", "Unit-29", "Unit-50", "Unit-52", "Unit-53", "Unit-56" ], [ "Unit-12", "Unit-22", "Unit-28", "Unit-40" ], [ "Unit-6", "Unit-11", "Unit-37", "Unit-44", "Unit-46" ], [ "Unit-10", "Unit-19", "Unit-25", "Unit-48", "Unit-57" ], [ "Unit-3", "Unit-60", "Unit-61" ], [ "Unit-4", "Unit-5", "Unit-7", "Unit-8", "Unit-23", "Unit-62" ], [ "Unit-9", "Unit-15", "Unit-32", "Unit-36", "Unit-38", "Unit-43", "Unit-51" ] ], [ [ "Unit-68", "Unit-80", "Unit-81", "Unit-86", "Unit-92", "Unit-93" ], [ "Unit-73", "Unit-89" ], [ "Unit-84", "Unit-97" ], [ "Unit-66", "Unit-67", "Unit-71", "Unit-79", "Unit-82", "Unit-104", "Unit-109" ], [ "Unit-77", "Unit-87", "Unit-91", "Unit-100", "Unit-102" ], [ "Unit-69", "Unit-88", "Unit-95" ], [ "Unit-70", "Unit-107" ], [ "Unit-76", "Unit-78", "Unit-85", "Unit-94", "Unit-96", "Unit-108" ], [ "Unit-103" ], [ "Unit-90", "Unit-99" ], [ "Unit-72", "Unit-74", "Unit-98", "Unit-101", "Unit-106", "Unit-110" ], [ "Unit-83" ] ], [ [ "Unit-111", "Unit-116", "Unit-129" ], [], [ "Unit-122", "Unit-128", "Unit-133" ], [ "Unit-112" ], [ "Unit-130" ], [], [ "Unit-121", "Unit-124", "Unit-134" ], [ "Unit-113" ], [ "Unit-120" ], [ "Unit-123", "Unit-125", "Unit-126" ], [ "Unit-114", "Unit-115", "Unit-117", "Unit-119" ], [ "Unit-118", "Unit-127", "Unit-132" ] ] ], "LeasedVacantStaticMatrix": [ [ 59, 6 ], [ 43, 2 ], [ 23, 2 ] ], "LabelVectors": [ [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ] ], "StaticData": [ [ "1-bed", 65, 59, 6, 600, 39000 ], [ "2-bed", 45, 43, 2, 900, 40500 ], [ "3-bed", 25, 23, 2, 1400, 35000 ] ], "StaticScheduledRent": [ [ 59, 1.3827966101694915, 829.6779661016949, 48951 ], [ 43, 1.4009560723514212, 1260.860465116279, 54217 ], [ 23, 1.4643167701863353, 2050.0434782608695, 47151 ] ], "StaticScheduledProfit": [ [ 59, 0.8393991742720556, 503.63950456323334, 29714.730769230766 ], [ 43, 0.8519745908699397, 766.7771317829457, 32971.416666666664 ], [ 23, 0.9194834368530019, 1287.2768115942026, 29607.36666666666 ] ], "StaticScheduledExpense": [ [ 65, 0.5433974358974359, 326.03846153846155, 21192.5 ], [ 45, 0.5489814814814815, 494.08333333333337, 22233.75 ], [ 25, 0.5448333333333334, 762.7666666666668, 19069.166666666668 ] ] }, "Timestamp": "11/15/2023 3:15:17 PM", "AssetDetails": { "PropertyName": "Irvine Apartments - A423", "Submarket": "Orange County", "State": "CA" }, "ReferenceDates": { "AnalysisStart": "2023-01-01", "AnalysisEndInYears": "10" }, "Units": { "UnitTypes": [ { "UnitMixType": "1-bed", "UnitQuantity": "65", "UnitSqft": "600" }, { "UnitMixType": "2-bed", "UnitQuantity": "45", "UnitSqft": "900" }, { "UnitMixType": "3-bed", "UnitQuantity": "25", "UnitSqft": "1400" } ] }, "RentRoll": { "RentRollItems": [ { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "1", "UnitID": "Unit-1", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "2", "UnitID": "Unit-2", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "3", "UnitID": "Unit-3", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "883", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "4", "UnitID": "Unit-4", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "800", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "5", "UnitID": "Unit-5", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "772", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "6", "UnitID": "Unit-6", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "820", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "7", "UnitID": "Unit-7", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "862", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "8", "UnitID": "Unit-8", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "9", "UnitID": "Unit-9", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "853", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "10", "UnitID": "Unit-10", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "843", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "11", "UnitID": "Unit-11", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "818", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "12", "UnitID": "Unit-12", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "864", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "13", "UnitID": "Unit-13", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "14", "UnitID": "Unit-14", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "15", "UnitID": "Unit-15", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "816", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "16", "UnitID": "Unit-16", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "17", "UnitID": "Unit-17", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "796", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "18", "UnitID": "Unit-18", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "882", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "19", "UnitID": "Unit-19", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "894", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "20", "UnitID": "Unit-20", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "21", "UnitID": "Unit-21", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "825", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "22", "UnitID": "Unit-22", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "793", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "23", "UnitID": "Unit-23", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "872", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "24", "UnitID": "Unit-24", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "839", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "25", "UnitID": "Unit-25", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "830", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "26", "UnitID": "Unit-26", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "27", "UnitID": "Unit-27", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "28", "UnitID": "Unit-28", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "794", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "29", "UnitID": "Unit-29", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "852", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "30", "UnitID": "Unit-30", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "31", "UnitID": "Unit-31", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "833", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "32", "UnitID": "Unit-32", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "33", "UnitID": "Unit-33", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "850", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "34", "UnitID": "Unit-34", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "765", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "35", "UnitID": "Unit-35", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "801", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "36", "UnitID": "Unit-36", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "37", "UnitID": "Unit-37", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "866", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "38", "UnitID": "Unit-38", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "39", "UnitID": "Unit-39", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "40", "UnitID": "Unit-40", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "890", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "41", "UnitID": "Unit-41", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "783", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "42", "UnitID": "Unit-42", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "810", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "43", "UnitID": "Unit-43", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "812", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "44", "UnitID": "Unit-44", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "878", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "45", "UnitID": "Unit-45", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "46", "UnitID": "Unit-46", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "819", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "47", "UnitID": "Unit-47", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "871", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "48", "UnitID": "Unit-48", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "899", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "49", "UnitID": "Unit-49", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "838", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "50", "UnitID": "Unit-50", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "896", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "51", "UnitID": "Unit-51", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "763", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "52", "UnitID": "Unit-52", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "760", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "53", "UnitID": "Unit-53", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "846", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "54", "UnitID": "Unit-54", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "888", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "55", "UnitID": "Unit-55", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "56", "UnitID": "Unit-56", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "57", "UnitID": "Unit-57", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "58", "UnitID": "Unit-58", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "59", "UnitID": "Unit-59", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "60", "UnitID": "Unit-60", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "881", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "61", "UnitID": "Unit-61", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "62", "UnitID": "Unit-62", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "63", "UnitID": "Unit-63", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "821", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "64", "UnitID": "Unit-64", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "889", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "65", "UnitID": "Unit-65", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "797", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "66", "UnitID": "Unit-66", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1242", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "67", "UnitID": "Unit-67", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1373", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "68", "UnitID": "Unit-68", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1195", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "69", "UnitID": "Unit-69", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1119", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "70", "UnitID": "Unit-70", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1234", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "71", "UnitID": "Unit-71", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1283", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "72", "UnitID": "Unit-72", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1103", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "73", "UnitID": "Unit-73", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1340", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "74", "UnitID": "Unit-74", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1317", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "75", "UnitID": "Unit-75", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1276", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "76", "UnitID": "Unit-76", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1334", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "77", "UnitID": "Unit-77", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1355", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "78", "UnitID": "Unit-78", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1327", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "79", "UnitID": "Unit-79", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1148", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "80", "UnitID": "Unit-80", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "81", "UnitID": "Unit-81", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1170", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "82", "UnitID": "Unit-82", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1135", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "83", "UnitID": "Unit-83", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1393", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "84", "UnitID": "Unit-84", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1387", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "85", "UnitID": "Unit-85", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1324", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "86", "UnitID": "Unit-86", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1356", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "87", "UnitID": "Unit-87", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1166", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "88", "UnitID": "Unit-88", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1224", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "89", "UnitID": "Unit-89", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1159", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "90", "UnitID": "Unit-90", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1366", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "91", "UnitID": "Unit-91", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1160", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "92", "UnitID": "Unit-92", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1217", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "93", "UnitID": "Unit-93", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "94", "UnitID": "Unit-94", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1110", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "95", "UnitID": "Unit-95", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1285", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "96", "UnitID": "Unit-96", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1178", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "97", "UnitID": "Unit-97", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1210", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "98", "UnitID": "Unit-98", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1268", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "99", "UnitID": "Unit-99", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1208", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "100", "UnitID": "Unit-100", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1300", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "101", "UnitID": "Unit-101", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1390", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "102", "UnitID": "Unit-102", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "103", "UnitID": "Unit-103", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1263", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "104", "UnitID": "Unit-104", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1369", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "105", "UnitID": "Unit-105", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1155", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "106", "UnitID": "Unit-106", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1330", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "107", "UnitID": "Unit-107", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "108", "UnitID": "Unit-108", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1344", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "109", "UnitID": "Unit-109", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1307", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "110", "UnitID": "Unit-110", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1306", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "111", "UnitID": "Unit-111", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1620", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "112", "UnitID": "Unit-112", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1802", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "113", "UnitID": "Unit-113", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1792", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "114", "UnitID": "Unit-114", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1865", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "115", "UnitID": "Unit-115", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2063", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "116", "UnitID": "Unit-116", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1798", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "117", "UnitID": "Unit-117", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2018", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "118", "UnitID": "Unit-118", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "3500", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "119", "UnitID": "Unit-119", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "3500", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "120", "UnitID": "Unit-120", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "2500", "MarketRent": "3800" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "121", "UnitID": "Unit-121", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "4000", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "122", "UnitID": "Unit-122", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1760", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "123", "UnitID": "Unit-123", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "2125", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "124", "UnitID": "Unit-124", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1531", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "125", "UnitID": "Unit-125", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "126", "UnitID": "Unit-126", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1580", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "127", "UnitID": "Unit-127", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "2038", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "128", "UnitID": "Unit-128", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1563", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "129", "UnitID": "Unit-129", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1729", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "130", "UnitID": "Unit-130", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "131", "UnitID": "Unit-131", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1522", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "132", "UnitID": "Unit-132", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1594", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "133", "UnitID": "Unit-133", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1651", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "134", "UnitID": "Unit-134", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1988", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "135", "UnitID": "Unit-135", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1566", "MarketRent": "3000" } ] }, "Expenses": { "ExpenseItems": [ { "ExpenseCount": "1", "ExpenseItem": "Salaries and Personnel", "ExpenseAmountPSF": "1.59", "ExpenseType": "Fixed" }, { "ExpenseCount": "2", "ExpenseItem": "Insurance", "ExpenseAmountPSF": "0.3", "ExpenseType": "Fixed" }, { "ExpenseCount": "3", "ExpenseItem": "Taxes", "ExpenseAmountPSF": "2.33", "ExpenseType": "Fixed" }, { "ExpenseCount": "4", "ExpenseItem": "Utilities", "ExpenseAmountPSF": "0.33", "ExpenseType": "Variable" }, { "ExpenseCount": "5", "ExpenseItem": "Management Fees", "ExpenseAmountPSF": "0.56000000000000005", "ExpenseType": "Fixed" }, { "ExpenseCount": "6", "ExpenseItem": "Administrative", "ExpenseAmountPSF": "0.31", "ExpenseType": "Variable" }, { "ExpenseCount": "7", "ExpenseItem": "Marketing", "ExpenseAmountPSF": "0.23", "ExpenseType": "Variable" }, { "ExpenseCount": "8", "ExpenseItem": "Contract Services", "ExpenseAmountPSF": "0.47", "ExpenseType": "Fixed" }, { "ExpenseCount": "9", "ExpenseItem": "Repair and Maintenance", "ExpenseAmountPSF": "0.53", "ExpenseType": "Variable" } ] }, "CapitalReserves": { "CapitalItems": [] }, "MarketLeasingAssumption": { "MLAModel": { "DateRentRollUpdated": "2023-10-12T12:47:13.154-07:00", "DateAnalysisEndPlus12": "2033-01-01T00:00:00", "DateAcquisition": "2023-01-01T00:00:00", "DateAnalysisStart": "2023-01-01T00:00:00", "MarkovLimit": "16.95%", "MarketOccupied": 0.9, "ProjectRetentionRate": 0.49, "TurnoverRatio": 0.51, "LeaseTerm": 12, "Downtime": 12, "MarketRentalGrowth": 0.07, "AnnualInflation": 0.04, "NewCapital": 25, "RenewCapital": 12.5, "NewLeasingFee": 0.06, "RenewLeasingFee": 0.03, "IsMarkovChain": true }, "RentalGrowth": ".07", "AnnualInflation": ".04", "MarketVacancy": ".10", "TurnoverRate": ".51", "Downtime": "12", "MarkovChain": "True", "LeaseTerm": "12", "NewUnitCapitalPSF": "25", "RenewalUnitCapitalPSF": "12.5", "NewLeasingFee": ".06", "RenewalLeasingFee": ".03" } }, { "PropertyID": "061cd923-043e-4258-a7b0-c0aa1e67f141", "quantData": { "AnalysisStart": 0, "AnalysisEndYears": 10, "ExpiredByUnitType": [ [ "Unit-16", "Unit-20", "Unit-27", "Unit-34", "Unit-42", "Unit-55" ], [ "Unit-75", "Unit-105" ], [ "Unit-131", "Unit-135" ] ], "ExpirationsByUnitType": [ [ [ "Unit-2", "Unit-58" ], [ "Unit-21", "Unit-35", "Unit-39", "Unit-54", "Unit-64" ], [ "Unit-1", "Unit-13", "Unit-30", "Unit-31", "Unit-41", "Unit-45", "Unit-59", "Unit-63" ], [ "Unit-24", "Unit-26", "Unit-33", "Unit-49", "Unit-65" ], [ "Unit-18", "Unit-47" ], [ "Unit-14", "Unit-17", "Unit-29", "Unit-50", "Unit-52", "Unit-53", "Unit-56" ], [ "Unit-12", "Unit-22", "Unit-28", "Unit-40" ], [ "Unit-6", "Unit-11", "Unit-37", "Unit-44", "Unit-46" ], [ "Unit-10", "Unit-19", "Unit-25", "Unit-48", "Unit-57" ], [ "Unit-3", "Unit-60", "Unit-61" ], [ "Unit-4", "Unit-5", "Unit-7", "Unit-8", "Unit-23", "Unit-62" ], [ "Unit-9", "Unit-15", "Unit-32", "Unit-36", "Unit-38", "Unit-43", "Unit-51" ] ], [ [ "Unit-68", "Unit-80", "Unit-81", "Unit-86", "Unit-92", "Unit-93" ], [ "Unit-73", "Unit-89" ], [ "Unit-84", "Unit-97" ], [ "Unit-66", "Unit-67", "Unit-71", "Unit-79", "Unit-82", "Unit-104", "Unit-109" ], [ "Unit-77", "Unit-87", "Unit-91", "Unit-100", "Unit-102" ], [ "Unit-69", "Unit-88", "Unit-95" ], [ "Unit-70", "Unit-107" ], [ "Unit-76", "Unit-78", "Unit-85", "Unit-94", "Unit-96", "Unit-108" ], [ "Unit-103" ], [ "Unit-90", "Unit-99" ], [ "Unit-72", "Unit-74", "Unit-98", "Unit-101", "Unit-106", "Unit-110" ], [ "Unit-83" ] ], [ [ "Unit-111", "Unit-116", "Unit-129" ], [], [ "Unit-122", "Unit-128", "Unit-133" ], [ "Unit-112" ], [ "Unit-130" ], [], [ "Unit-121", "Unit-124", "Unit-134" ], [ "Unit-113" ], [ "Unit-120" ], [ "Unit-123", "Unit-125", "Unit-126" ], [ "Unit-114", "Unit-115", "Unit-117", "Unit-119" ], [ "Unit-118", "Unit-127", "Unit-132" ] ] ], "LeasedVacantStaticMatrix": [ [ 59, 6 ], [ 43, 2 ], [ 23, 2 ] ], "LabelVectors": [ [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ], [ "1-bed", "2-bed", "3-bed" ] ], "StaticData": [ [ "1-bed", 65, 59, 6, 600, 39000 ], [ "2-bed", 45, 43, 2, 900, 40500 ], [ "3-bed", 25, 23, 2, 1400, 35000 ] ], "StaticScheduledRent": [ [ 59, 1.3827966101694915, 829.6779661016949, 48951 ], [ 43, 1.4009560723514212, 1260.860465116279, 54217 ], [ 23, 1.4643167701863353, 2050.0434782608695, 47151 ] ], "StaticScheduledProfit": [ [ 59, 0.8393991742720556, 503.63950456323334, 29714.730769230766 ], [ 43, 0.8519745908699397, 766.7771317829457, 32971.416666666664 ], [ 23, 0.9194834368530019, 1287.2768115942026, 29607.36666666666 ] ], "StaticScheduledExpense": [ [ 65, 0.5433974358974359, 326.03846153846155, 21192.5 ], [ 45, 0.5489814814814815, 494.08333333333337, 22233.75 ], [ 25, 0.5448333333333334, 762.7666666666668, 19069.166666666668 ] ] }, "Timestamp": "11/15/2023 10:53:26 AM", "AssetDetails": { "PropertyName": "Irvine Apartments - 8E6B", "Submarket": "Orange County", "State": "CA" }, "ReferenceDates": { "AnalysisStart": "2023-01-01", "AnalysisEndInYears": "10" }, "Units": { "UnitTypes": [ { "UnitMixType": "1-bed", "UnitQuantity": "65", "UnitSqft": "600" }, { "UnitMixType": "2-bed", "UnitQuantity": "45", "UnitSqft": "900" }, { "UnitMixType": "3-bed", "UnitQuantity": "25", "UnitSqft": "1400" } ] }, "RentRoll": { "RentRollItems": [ { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "1", "UnitID": "Unit-1", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "2", "UnitID": "Unit-2", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "3", "UnitID": "Unit-3", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "883", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "4", "UnitID": "Unit-4", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "800", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "5", "UnitID": "Unit-5", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "772", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "6", "UnitID": "Unit-6", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "820", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "7", "UnitID": "Unit-7", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "862", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "8", "UnitID": "Unit-8", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "9", "UnitID": "Unit-9", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "853", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "10", "UnitID": "Unit-10", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "843", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "11", "UnitID": "Unit-11", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "818", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "12", "UnitID": "Unit-12", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "864", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "13", "UnitID": "Unit-13", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "14", "UnitID": "Unit-14", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "847", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "15", "UnitID": "Unit-15", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "816", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "16", "UnitID": "Unit-16", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "17", "UnitID": "Unit-17", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "796", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "18", "UnitID": "Unit-18", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "882", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "19", "UnitID": "Unit-19", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "894", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "20", "UnitID": "Unit-20", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "21", "UnitID": "Unit-21", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "825", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "22", "UnitID": "Unit-22", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "793", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "23", "UnitID": "Unit-23", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "872", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "24", "UnitID": "Unit-24", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "839", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "25", "UnitID": "Unit-25", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "830", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "26", "UnitID": "Unit-26", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "869", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "27", "UnitID": "Unit-27", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "858", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "28", "UnitID": "Unit-28", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "794", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "29", "UnitID": "Unit-29", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "852", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "30", "UnitID": "Unit-30", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "876", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "31", "UnitID": "Unit-31", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "833", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "32", "UnitID": "Unit-32", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "33", "UnitID": "Unit-33", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "850", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "34", "UnitID": "Unit-34", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "765", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "35", "UnitID": "Unit-35", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "801", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "36", "UnitID": "Unit-36", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "37", "UnitID": "Unit-37", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "866", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "38", "UnitID": "Unit-38", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "39", "UnitID": "Unit-39", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "832", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "40", "UnitID": "Unit-40", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "890", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "41", "UnitID": "Unit-41", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "783", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "42", "UnitID": "Unit-42", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "810", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "43", "UnitID": "Unit-43", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "812", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "44", "UnitID": "Unit-44", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "878", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "45", "UnitID": "Unit-45", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "46", "UnitID": "Unit-46", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "819", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "47", "UnitID": "Unit-47", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "871", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "48", "UnitID": "Unit-48", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "899", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "49", "UnitID": "Unit-49", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "838", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "50", "UnitID": "Unit-50", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "896", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "51", "UnitID": "Unit-51", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "763", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "52", "UnitID": "Unit-52", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "760", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "53", "UnitID": "Unit-53", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "846", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "54", "UnitID": "Unit-54", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "888", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "55", "UnitID": "Unit-55", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "56", "UnitID": "Unit-56", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "756", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "57", "UnitID": "Unit-57", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "777", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "58", "UnitID": "Unit-58", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "824", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "59", "UnitID": "Unit-59", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "790", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "60", "UnitID": "Unit-60", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "881", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "61", "UnitID": "Unit-61", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "759", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "62", "UnitID": "Unit-62", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "750", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "63", "UnitID": "Unit-63", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "821", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "64", "UnitID": "Unit-64", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "889", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "65", "UnitID": "Unit-65", "UnitType": "1-bed", "UnitSqft": "600", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "797", "MarketRent": "900" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "66", "UnitID": "Unit-66", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1242", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "67", "UnitID": "Unit-67", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1373", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "68", "UnitID": "Unit-68", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1195", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "69", "UnitID": "Unit-69", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1119", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "70", "UnitID": "Unit-70", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1234", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "71", "UnitID": "Unit-71", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1283", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "72", "UnitID": "Unit-72", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1103", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "73", "UnitID": "Unit-73", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1340", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "74", "UnitID": "Unit-74", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1317", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "75", "UnitID": "Unit-75", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1276", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "76", "UnitID": "Unit-76", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1334", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "77", "UnitID": "Unit-77", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1355", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "78", "UnitID": "Unit-78", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1327", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "79", "UnitID": "Unit-79", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1148", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "80", "UnitID": "Unit-80", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "81", "UnitID": "Unit-81", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1170", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "82", "UnitID": "Unit-82", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1135", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "83", "UnitID": "Unit-83", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1393", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "84", "UnitID": "Unit-84", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1387", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "85", "UnitID": "Unit-85", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1324", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "86", "UnitID": "Unit-86", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1356", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "87", "UnitID": "Unit-87", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1166", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "88", "UnitID": "Unit-88", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1224", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "89", "UnitID": "Unit-89", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "12/1/2022", "LeaseEnd": "12/1/2023", "LeaseRent": "1159", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "90", "UnitID": "Unit-90", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1366", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "91", "UnitID": "Unit-91", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1160", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "92", "UnitID": "Unit-92", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1217", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "93", "UnitID": "Unit-93", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "94", "UnitID": "Unit-94", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1110", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "95", "UnitID": "Unit-95", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "4/1/2023", "LeaseEnd": "4/1/2024", "LeaseRent": "1285", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "96", "UnitID": "Unit-96", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1178", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "97", "UnitID": "Unit-97", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1210", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "98", "UnitID": "Unit-98", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1268", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "99", "UnitID": "Unit-99", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1208", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "100", "UnitID": "Unit-100", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1300", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "101", "UnitID": "Unit-101", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1390", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "102", "UnitID": "Unit-102", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1248", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "103", "UnitID": "Unit-103", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1263", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "104", "UnitID": "Unit-104", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1369", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "105", "UnitID": "Unit-105", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1155", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "106", "UnitID": "Unit-106", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1330", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "107", "UnitID": "Unit-107", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1213", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "108", "UnitID": "Unit-108", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1344", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "109", "UnitID": "Unit-109", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1307", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "110", "UnitID": "Unit-110", "UnitType": "2-bed", "UnitSqft": "900", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1306", "MarketRent": "1200" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "111", "UnitID": "Unit-111", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1620", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "112", "UnitID": "Unit-112", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "2/1/2023", "LeaseEnd": "2/1/2024", "LeaseRent": "1802", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "113", "UnitID": "Unit-113", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "6/1/2023", "LeaseEnd": "6/1/2024", "LeaseRent": "1792", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "114", "UnitID": "Unit-114", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "1865", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "115", "UnitID": "Unit-115", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2063", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "116", "UnitID": "Unit-116", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1798", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "117", "UnitID": "Unit-117", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "2018", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "118", "UnitID": "Unit-118", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "3500", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "119", "UnitID": "Unit-119", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "9/1/2023", "LeaseEnd": "9/1/2024", "LeaseRent": "3500", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "120", "UnitID": "Unit-120", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "2500", "MarketRent": "3800" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "121", "UnitID": "Unit-121", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "4000", "MarketRent": "4000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "122", "UnitID": "Unit-122", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1760", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "123", "UnitID": "Unit-123", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "2125", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "124", "UnitID": "Unit-124", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1531", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "125", "UnitID": "Unit-125", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "126", "UnitID": "Unit-126", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "8/1/2023", "LeaseEnd": "8/1/2024", "LeaseRent": "1580", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "127", "UnitID": "Unit-127", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "2038", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "128", "UnitID": "Unit-128", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1563", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "129", "UnitID": "Unit-129", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "11/1/2022", "LeaseEnd": "11/1/2023", "LeaseRent": "1729", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "130", "UnitID": "Unit-130", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "3/1/2023", "LeaseEnd": "3/1/2024", "LeaseRent": "1567", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 0, "UnitCount": "131", "UnitID": "Unit-131", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "10/1/2022", "LeaseEnd": "10/1/2023", "LeaseRent": "1522", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "132", "UnitID": "Unit-132", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "10/1/2023", "LeaseEnd": "10/1/2024", "LeaseRent": "1594", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "133", "UnitID": "Unit-133", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "1/1/2023", "LeaseEnd": "1/1/2024", "LeaseRent": "1651", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "134", "UnitID": "Unit-134", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Occupied", "LeaseBegin": "5/1/2023", "LeaseEnd": "5/1/2024", "LeaseRent": "1988", "MarketRent": "3000" }, { "selectList": [], "MonthsRemainToExpiry": 1000, "UnitCount": "135", "UnitID": "Unit-135", "UnitType": "3-bed", "UnitSqft": "1400", "UnitStatus": "Vacant", "LeaseBegin": "7/1/2023", "LeaseEnd": "7/1/2024", "LeaseRent": "1566", "MarketRent": "3000" } ] }, "Expenses": { "ExpenseItems": [ { "ExpenseCount": "1", "ExpenseItem": "Salaries and Personnel", "ExpenseAmountPSF": "1.59", "ExpenseType": "Fixed" }, { "ExpenseCount": "2", "ExpenseItem": "Insurance", "ExpenseAmountPSF": "0.3", "ExpenseType": "Fixed" }, { "ExpenseCount": "3", "ExpenseItem": "Taxes", "ExpenseAmountPSF": "2.33", "ExpenseType": "Fixed" }, { "ExpenseCount": "4", "ExpenseItem": "Utilities", "ExpenseAmountPSF": "0.33", "ExpenseType": "Variable" }, { "ExpenseCount": "5", "ExpenseItem": "Management Fees", "ExpenseAmountPSF": "0.56000000000000005", "ExpenseType": "Fixed" }, { "ExpenseCount": "6", "ExpenseItem": "Administrative", "ExpenseAmountPSF": "0.31", "ExpenseType": "Variable" }, { "ExpenseCount": "7", "ExpenseItem": "Marketing", "ExpenseAmountPSF": "0.23", "ExpenseType": "Variable" }, { "ExpenseCount": "8", "ExpenseItem": "Contract Services", "ExpenseAmountPSF": "0.47", "ExpenseType": "Fixed" }, { "ExpenseCount": "9", "ExpenseItem": "Repair and Maintenance", "ExpenseAmountPSF": "0.53", "ExpenseType": "Variable" } ] }, "CapitalReserves": { "CapitalItems": [] }, "MarketLeasingAssumption": { "MLAModel": { "DateRentRollUpdated": "2023-10-12T12:47:13.154-07:00", "DateAnalysisEndPlus12": "2033-01-01T00:00:00", "DateAcquisition": "2023-01-01T00:00:00", "DateAnalysisStart": "2023-01-01T00:00:00", "MarkovLimit": "16.95%", "MarketOccupied": 0.9, "ProjectRetentionRate": 0.49, "TurnoverRatio": 0.51, "LeaseTerm": 12, "Downtime": 12, "MarketRentalGrowth": 0.07, "AnnualInflation": 0.04, "NewCapital": 25, "RenewCapital": 12.5, "NewLeasingFee": 0.06, "RenewLeasingFee": 0.03, "IsMarkovChain": true }, "RentalGrowth": ".07", "AnnualInflation": ".04", "MarketVacancy": ".10", "TurnoverRate": ".51", "Downtime": "12", "MarkovChain": "True", "LeaseTerm": "12", "NewUnitCapitalPSF": "25", "RenewalUnitCapitalPSF": "12.5", "NewLeasingFee": ".06", "RenewalLeasingFee": ".03" } } ]

An unhandled error has occurred. Reload 🗙