Acquisition
Price$0
 -Loans$0
Down Payment$0
 +Acq Costs$0
 +Loan Points$0
Investment $0
Total Units120
**APOD Projected is the (Jan 12 - Dec 12) cash flow (first 12 months).
Ratios
Capitalization Rate-Infinity%
Gross Income Multiplier 0.00
Price/Unit$0


fapodrowConversion from string "" to type 'Double' is not valid.
$/Unit% of EIAnnual $
Gross Incomehide
Total Gross Income$7,308.42106.4%$877,010
Less: Vacancy & Unit Sale Cost$438.586.4%$52,630
Effective Income$6,869.92100.0%$824,390
Less: Expenseshide
Land$8,750.08127.4%$1,050,010
Clearing & Grading$495.257.2%$59,430
Paving$997.1814.5%$119,662
Curb & Gutter$559.178.1%$67,100
Sanitary Sewer$1,337.9519.5%$160,554
Storm Sewer$516.257.5%$61,950
Water$541.727.9%$65,006
Entrance$316.834.6%$38,020
Power & Street Lighting$78.351.1%$9,402
Amenity$2,376.2534.6%$285,150
Contingency$291.674.2%$35,000
Design$312.504.5%$37,500
Layout$212.933.1%$25,551
Taxes & Insurance$91.671.3%$11,000
Legal & Closing$108.331.6%$13,000
Appraisal$41.670.6%$5,000
Marketing & Advertising$213.303.1%$25,596
County Fees$16.670.2%$2,000
Development Fees$458.336.7%$55,000
Total Operating Expenses$17,716.09257.9%$2,125,931
Net Operating Income($10,846.09)-157.9%($1,301,531)