Asheville, NC1 / 24
Asheville Multi-Unit
Long & Short Term Rentals · Address available upon request
Debt Service Coverage RatioQualifying rent ÷ PITIA
3.10×- Monthly rent
- $4,350
- Value
- $653,000
- Loan balance
- $151,483
Confidential lender overview · September 2026
Disciplined ownership.
Durable cash flow.
A privately held residential portfolio spanning Rockford, Illinois and Asheville, North Carolina, with positive in-place cash flow and substantial equity.
5Real estate assets
5Income-producing units
$1.53MReal estate value
$628,78580% leverage capacity
Income-producing assets
A focused residential portfolio
Street addresses are withheld from this overview. Full addresses, supporting records, leases, and property-level documents are available to qualified lending partners upon request.
Asheville, NC
East Rockford, IL1 / 11
East Rockford, IL · Property B
1930 single-family home · 3 beds · 2 baths · 1,686 sq ft · Address available upon request
Debt Service Coverage RatioQualifying rent ÷ PITIA
2.08×- Monthly rent
- $1,875
- Est. value
- $178,100
- Loan balance
- $73,044
.webp)
East Rockford, ILEast Rockford, IL · Property A
Single Family Investment Property · Address available upon request
Debt Service Coverage RatioQualifying rent ÷ PITIA
2.05×- Monthly rent
- $1,850
- Value
- $199,100
- Loan balance
- $60,075
East Rockford, IL1 / 24
East Rockford, IL · Property C
Multi-Unit Investment Property · Address available upon request
Debt Service Coverage RatioQualifying rent ÷ PITIA
1.97×- Monthly rent
- $2,600
- Value
- $198,100
- Loan balance
- $127,766
Current operations
Positive cash flow across the rental portfolio.
Based on the owner-provided schedule, monthly rental income is $10,675 against $4,529.66 in PITIA payments and $750 in scheduled maintenance and property costs.
01
$5,395.34
Monthly cash flow after listed PITIA and maintenance costs.
02
$64,744.08
Annualized cash flow based on the current monthly schedule.
03
2.36×
Portfolio DSCR: qualifying rent divided by PITIA.
Property schedule
Transparent asset-level figures
Property names are anonymized for confidentiality. Dollar amounts below reproduce the owner-provided portfolio schedule.
| Asset | Monthly rent | Monthly mortgage | Monthly costs | Monthly cash flow | Value | Loan balance | Net book value |
|---|---|---|---|---|---|---|---|
| Asheville, NC · 2 units | $4,350.00 | $1,405.00 | $300.00 | $2,645.00 | $653,000.00 | $151,482.65 | $501,517.35 |
| East Rockford, IL · Property A | $1,850.00 | $903.00 | $150.00 | $797.00 | $199,100.00 | $60,075.45 | $139,024.55 |
| East Rockford, IL · Property B | $1,875.00 | $903.00 | $150.00 | $822.00 | $178,100.00 | $73,043.67 | $105,056.33 |
| East Rockford, IL · Property C | $2,600.00 | $1,318.66 | $150.00 | $1,131.34 | $198,100.00 | $127,765.90 | $70,334.10 |
| Rental portfolio | $10,675.00 | $4,529.66 | $750.00 | $5,395.34 | $1,228,300.00 | $412,367.67 | $815,932.33 |
Additional real estate$305,500$185,887 loan balance · $119,613 net book value
Total scheduled real estate$1,533,800$598,254.67 total debt · $935,545.33 net asset position
Lender room
Financial documents, ready to review
Download the updated portfolio snapshot and detailed schedule. Supporting statements, rent rolls, loan statements, and full property addresses are available upon request.
Financial SnapshotPassword protected · Portfolio overview · September 2026Unlock ↓Property & Debt SchedulePassword protected · Asset-level income, debt, leverage, and equityUnlock ↓
Available upon request
- Full property addresses
- Current leases and rent rolls
- Mortgage statements
- Insurance and tax records
Financing relationships
Prepared for the next opportunity.
Living Legacy Properties welcomes conversations with banks and private lenders offering DSCR, investment-property acquisition, refinance, and portfolio loan products.