|
|
Data last updated on:
Ownership current as of:
Tax Year:
|
|
| Income Model Type |
AprtGdn Md 1 Cl A SD
|
| Income Location |
Excellent
|
| Economic Year Built |
2017
|
|
|
|
| 1 BEDROOM | UNITS |
174
|
$15,948.00
|
$2,774,952.00
|
| 2 BEDROOM | UNITS |
126
|
$19,260.00
|
$2,426,760.00
|
| 3 BEDROOM | UNITS |
36
|
$23,388.00
|
$841,968.00
|
| Total Units |
336
|
| Total Sqft |
0
|
| Total Potential Gross Income |
$6,043,680.00
|
| Total Potential Gross Income Override |
$6,630,960.00
|
|
|
|
|
|
|
|
| Deductions Total |
$663,096.00
|
| Deductions Total (% of PGI) |
10.000%
|
| Misc Income |
$597,000.00
|
| Misc Income (% of PGI) |
9.003%
|
| Total Effective Gross Income |
$6,564,864.00
|
|
|
| Total Expenses |
$0.00
|
| Total Expenses Override |
$1,969,459.20
|
| NET Income |
$4,595,404.80
|
| Percentage of PGI |
69.302%
|
| Percentage of EGI |
70.000%
|
|
|
|
|
|
| Income Method |
Overall Rate
|
| Rate Used |
0.059015
|
| Total Value |
$77,868,419.89
|
| Excess Land |
$0.00
|
| Furniture, Fixtures, & Equipment |
$0.00
|
| Additional Buildings |
$0.00
|
| Supporting Parcels |
$0.00
|
| Final Value |
$77,868,420.00
|
| Final Value Override |
$0.00
|
|
|