|
|
Data last updated on:
Ownership current as of:
Tax Year:
|
|
| Income Model Type |
S42Gdn Md 1 Cl C DD
|
| Income Location |
Good
|
| Economic Year Built |
2001
|
|
|
|
| 2 BEDROOM | UNITS |
70
|
$14,640.00
|
$1,024,800.00
|
| 3 BEDROOM | UNITS |
70
|
$15,876.00
|
$1,111,320.00
|
| 4 BEDROOM | UNITS |
10
|
$19,680.00
|
$196,800.00
|
| 1 BEDROOM | UNITS |
9
|
$14,640.00
|
$131,760.00
|
| Total Units |
159
|
| Total Sqft |
0
|
| Total Potential Gross Income |
$2,464,680.00
|
| Total Potential Gross Income Override |
$1,970,243.00
|
|
|
|
|
|
|
|
| Deductions Total |
$492,560.75
|
| Deductions Total (% of PGI) |
25.000%
|
| Misc Income |
$123,072.00
|
| Misc Income (% of PGI) |
6.247%
|
| Total Effective Gross Income |
$1,600,754.25
|
|
|
| Total Expenses |
$0.00
|
| Total Expenses Override |
$1,040,490.26
|
| NET Income |
$560,263.99
|
| Percentage of PGI |
28.436%
|
| Percentage of EGI |
35.000%
|
|
|
|
|
|
| Income Method |
Overall Rate
|
| Rate Used |
0.079015
|
| Total Value |
$7,090,602.92
|
| Excess Land |
$0.00
|
| Furniture, Fixtures, & Equipment |
$0.00
|
| Additional Buildings |
$0.00
|
| Supporting Parcels |
$0.00
|
| Final Value |
$7,090,603.00
|
| Final Value Override |
$0.00
|
|
|