|
|
Data last updated on:
Ownership current as of:
Tax Year:
|
|
| Income Model Type |
AprtGdn Md 1 Cl B SD
|
| Income Location |
Excellent
|
| Economic Year Built |
2017
|
|
|
|
| 1 BEDROOM | UNITS |
135
|
$13,908.00
|
$1,877,580.00
|
| 2 BEDROOM | UNITS |
121
|
$16,932.00
|
$2,048,772.00
|
| 3 BEDROOM | UNITS |
31
|
$20,556.00
|
$637,236.00
|
| Total Units |
287
|
| Total Sqft |
0
|
| Total Potential Gross Income |
$4,563,588.00
|
| Total Potential Gross Income Override |
$5,759,736.00
|
|
|
|
|
|
|
|
| Deductions Total |
$460,778.88
|
| Deductions Total (% of PGI) |
8.000%
|
| Misc Income |
$480,000.00
|
| Misc Income (% of PGI) |
8.334%
|
| Total Effective Gross Income |
$5,778,957.12
|
|
|
| Total Expenses |
$0.00
|
| Total Expenses Override |
$1,589,213.21
|
| NET Income |
$4,189,743.91
|
| Percentage of PGI |
72.742%
|
| Percentage of EGI |
72.500%
|
|
|
|
|
|
| Income Method |
Overall Rate
|
| Rate Used |
0.061515
|
| Total Value |
$68,109,305.21
|
| Excess Land |
$0.00
|
| Furniture, Fixtures, & Equipment |
$0.00
|
| Additional Buildings |
$0.00
|
| Supporting Parcels |
$0.00
|
| Final Value |
$68,109,305.00
|
| Final Value Override |
$0.00
|
|
|