| Ratios | APOD Projected | APOD Current | Difference |
|---|---|---|---|
| Capitalization Rate | -∞% | -∞% | NaN% |
| Gross Income Multiplier | 0.00 | NaN | NaN |
| Cash on Cash | -∞% | -∞% | NaN% |
| Debt Coverage Ratio | -0.047 | -∞ | ∞ |
| APOD Projected | APOD Current | Difference $ | Difference % | |
|---|---|---|---|---|
| Gross Incomehide | ||||
| Studio | $3,572 | $0 | $3,572 | |
| One Bedroom | $7,305 | $0 | $7,305 | |
| 2 Bedroom 1 Bath | $11,588 | $0 | $11,588 | |
| 2 Bedroom 2 Bath | $8,033 | $0 | $8,033 | |
| Laundry | $126 | $0 | $126 | |
| Total Gross Income | $30,623 | $0 | $30,623 | |
| Less: Vacancy & Credit Loss | $1,620 | $0 | $1,620 | |
| Effective Income | $29,004 | $0 | $29,004 | |
| Less: Expenseshide | ||||
| Management | $1,449 | $0 | $1,449 | |
| Utilities | $870 | $0 | $870 | |
| Property Tax | $35,280 | $35,280 | $0 | |
| Gardner | $996 | $996 | $0 | |
| Insurance | $3,000 | $3,000 | $0 | |
| Pool | $996 | $996 | $0 | |
| Reserve | $290 | $0 | $290 | |
| Total Operating Expenses | $42,895 | $40,284 | $2,611 | 6.087% |
| Net Operating Income | ($13,891) | ($40,284) | $26,393 | -190.001% |
| Less: Debt Servicehide | ||||
| Construction Draw | $293,919 | $0 | $293,919 | |
| Permanent | $0 | $0 | $0 | |
| Total Debt Service | $293,919 | $0 | $293,919 | |
| Net Operating Cash Flow | ($307,810) | ($40,284) | ($267,526) | 86.913% |