Current snapshot
Current occupancy
100%
As of 2026-03-31
Current value
$123K
Starting reference $104K
Quarterly NOI
$9K
Stabilized value $114K
Latest update

Current occupancy is 100%, NOI for the current reporting period is $9K. Property-level narrative can be expanded in a later reporting pass.

457 Merrimack St is part of the Manchester 3-Pack, a small portfolio acquisition under one loan with a renovation and leasing business plan.

Closing date

10/3/25

Sale price

$453K

Total closing fees

$20K

Total starting basis

$473K

CAPEX budget

$30K

CAPEX spend to date

$9K

Starting reference

Current market value

Stabilized value

$520K

Total operating income

$12K

Total operating expenses

$5K

Day one loan

$373K

Construction holdback

$30K

Interest rate

8.99%

Monthly debt service

$3K

Related fund links

Shared documents and links currently attached to the parent fund page.

Fund folder
Deal memo — link coming soon
Underwriting — link coming soon

Quarter-over-quarter trends

Placeholder charts for upcoming property trend visualization.

Occupancy

Q/Q chart placeholder

Net operating income

Q/Q chart placeholder

Operating expenses

Q/Q chart placeholder

Operating income

Q/Q chart placeholder

CAPEX

Q/Q chart placeholder