Home   E-Mail  HomePage    index    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format414    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417    AVI    MV    ALTI    UNITMIX   

Conv. 9% FAHP 3% 25 Years: 13 Areas

Input array: UNITMIX

  Bedrooms /Unit Number of Units Square Feet /Unit Rent /Month Tenant Utilities Estimate Income Limit Persons /Family Market Rent Developer Rent Underwriting Rent LIHTC Max Rent LIHTC Net Rent              
1 Bedroom Units 1 16 573 259.4 55 12576 15552 14640 14256 13824 12912 12624 12576 12480 12336 11376 10080 9120 8688
2 Bedroom Units 2 72 755 333 60 15720 19440 18300 17820 17280 16140 15780 15720 15600 15420 14220 12600 11400 10860
3 Bedroom Units 3 56 893 385.875 70 18235 22550 21228 20671 20045 18722 18305 18235 18096 17887 16495 14616 13224 12598
TOTAL   144                                  



 Home   E-Mail  home at CD root