| Acquisition | |
|---|---|
| Price | $0 |
| -Loans | $0 |
| Down Payment | $0 |
| +Acq Costs | $0 |
| +Loan Points | $0 |
| Investment | $0 |
| Total Units | 120 |
| **APOD Current is the Jan 12 cash flow multiplied by 12 (first month * 12) . These numbers will differ from other reports if there are assumed changes in the first year. | |
| Ratios | |
|---|---|
| Capitalization Rate | NaN% |
| Gross Income Multiplier | NaN |
| Price/Unit | $0 |
| $/Unit | % of EI | Annual $ | |
|---|---|---|---|
| Gross Incomehide | |||
| Total Gross Income | $0.08 | ∞% | $10 |
| Less: Vacancy & Unit Sale Cost | $0.08 | ∞% | $10 |
| Effective Income | $0.08 | ∞% | $10 |
| Less: Expenseshide | |||
| Land | $0.08 | ∞% | $10 |
| Clearing & Grading | $0.00 | NaN% | $0 |
| Paving | $0.00 | NaN% | $0 |
| Curb & Gutter | $0.00 | NaN% | $0 |
| Sanitary Sewer | $0.00 | NaN% | $0 |
| Storm Sewer | $0.00 | NaN% | $0 |
| Water | $0.00 | NaN% | $0 |
| Entrance | $0.00 | NaN% | $0 |
| Power & Street Lighting | $0.00 | NaN% | $0 |
| Amenity | $0.00 | NaN% | $0 |
| Contingency | $0.00 | NaN% | $0 |
| Design | $0.00 | NaN% | $0 |
| Layout | $0.00 | NaN% | $0 |
| Taxes & Insurance | $0.00 | NaN% | $0 |
| Legal & Closing | $0.00 | NaN% | $0 |
| Appraisal | $0.00 | NaN% | $0 |
| Marketing & Advertising | $0.00 | NaN% | $0 |
| County Fees | $0.00 | NaN% | $0 |
| Development Fees | $0.00 | NaN% | $0 |
| Total Operating Expenses | $0.08 | ∞% | $10 |
| Net Operating Income | $0.08 | ∞% | $10 |