RatiosAPOD ProjectedAPOD CurrentDifference
Capitalization Rate-Infinity%NaN%NaN%
Gross Income Multiplier 0.00NaNNaN
APOD Projected is the first 12 months (Jan 12 - Dec 12) cash flow / APOD Current is the (Jan 12) cash flow multiplied by 12 (first month * 12).


APOD ProjectedAPOD CurrentDifference $Difference %
Gross Incomehide
Executive Lots - Interior$630,000$0$630,000
Executive Lots - Golf/Lake$99,000$0$99,000
Prestige Lots - Interior$148,000$0$148,000
Total Gross Income$877,000$0$877,000
Less: Vacancy & Unit Sale Cost$52,620$0$52,620
Effective Income$824,380$0$824,380
Less: Expenseshide
Land$1,050,000$0$1,050,000
Clearing & Grading$59,430$0$59,430
Paving$119,662$0$119,662
Curb & Gutter$67,100$0$67,100
Sanitary Sewer$160,554$0$160,554
Storm Sewer$61,950$0$61,950
Water$65,006$0$65,006
Entrance$38,020$0$38,020
Power & Street Lighting$9,402$0$9,402
Amenity$285,150$0$285,150
Contingency$35,000$0$35,000
Design$37,500$0$37,500
Layout$25,551$0$25,551
Taxes & Insurance$11,000$0$11,000
Legal & Closing$13,000$0$13,000
Appraisal$5,000$0$5,000
Marketing & Advertising$25,596$0$25,596
County Fees$2,000$0$2,000
Development Fees$55,000$0$55,000
Total Operating Expenses$2,125,921$0$2,125,921
Net Operating Income($1,301,541)$0($1,301,541)