|
|
Data last updated on:
Ownership current as of:
Tax Year:
|
|
| Income Model Type |
AprtHR Md 1 Cl A DD
|
| Income Location |
Excellent
|
| Economic Year Built |
2022
|
|
|
|
| STUDIO / EFFICIENCY | UNITS |
73
|
$22,896.00
|
$1,671,408.00
|
| 1 BEDROOM | UNITS |
77
|
$25,536.00
|
$1,966,272.00
|
| 2 BEDROOM | UNITS |
32
|
$32,412.00
|
$1,037,184.00
|
| Total Units |
182
|
| Total Sqft |
0
|
| Total Potential Gross Income |
$4,674,864.00
|
| Total Potential Gross Income Override |
$0.00
|
|
|
|
|
|
|
|
| Deductions Total |
$467,486.40
|
| Deductions Total (% of PGI) |
10.000%
|
| Misc Income |
$283,920.00
|
| Misc Income (% of PGI) |
6.073%
|
| Total Effective Gross Income |
$4,491,297.60
|
|
|
| Total Expenses |
$0.00
|
| Total Expenses Override |
$1,482,128.21
|
| NET Income |
$3,009,169.39
|
| Percentage of PGI |
64.369%
|
| Percentage of EGI |
67.000%
|
|
|
|
|
|
| Income Method |
Overall Rate
|
| Rate Used |
0.059715
|
| Total Value |
$50,392,186.05
|
| Excess Land |
$0.00
|
| Furniture, Fixtures, & Equipment |
$0.00
|
| Additional Buildings |
$128,701.00
|
| Supporting Parcels |
$0.00
|
| Final Value |
$50,520,887.00
|
| Final Value Override |
$0.00
|
|
|