|
|
Data last updated on:
Ownership current as of:
Tax Year:
|
|
| Income Model Type |
AprtHR Md 1 Cl A SD
|
| Income Location |
Excellent
|
| Economic Year Built |
2019
|
|
|
|
| STUDIO / EFFICIENCY | UNITS |
27
|
$16,608.00
|
$448,416.00
|
| 1 BEDROOM | UNITS |
150
|
$20,160.00
|
$3,024,000.00
|
| 2 BEDROOM | UNITS |
85
|
$27,036.00
|
$2,298,060.00
|
| 3 BEDROOM | UNITS |
7
|
$32,868.00
|
$230,076.00
|
| Total Units |
269
|
| Total Sqft |
0
|
| Total Potential Gross Income |
$6,000,552.00
|
| Total Potential Gross Income Override |
$0.00
|
|
|
|
|
|
|
|
| Deductions Total |
$600,055.20
|
| Deductions Total (% of PGI) |
10.000%
|
| Misc Income |
$419,640.00
|
| Misc Income (% of PGI) |
6.993%
|
| Total Effective Gross Income |
$5,820,136.80
|
|
|
| Total Expenses |
$0.00
|
| Total Expenses Override |
$1,600,537.62
|
| NET Income |
$4,219,599.18
|
| Percentage of PGI |
70.320%
|
| Percentage of EGI |
72.500%
|
|
|
|
|
|
| Income Method |
Overall Rate
|
| Rate Used |
0.059015
|
| Total Value |
$71,500,452.09
|
| Excess Land |
$0.00
|
| Furniture, Fixtures, & Equipment |
$0.00
|
| Additional Buildings |
$0.00
|
| Supporting Parcels |
$0.00
|
| Final Value |
$71,500,452.00
|
| Final Value Override |
$0.00
|
|
|