to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format408    Format415    Format416    Format417   

Tower Point Apartments (demo)

Input array: AVI

AVI[2] Land cost (/acre or /sq.ft.)(Total $ if AVI[1]=0) 990000
AVI[12] Land development 16643.60938
AVI[13] Building cost ($/sq.ft.if AVI[101]=sq.ft.) 38.09206542
AVI[18] Misc. admin 5943.947917
AVI[21] Contingency, errors & ommissions 2122.838542
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 669.5989583
AVI[53] Vacancy rate (in normal operating years) 0.05
AVI[55] Operating expenses (fixed, per unit) 825
AVI[56] Variable expenses (percent of income) 0.3194474264
AVI[60] Capital replacement (decimal of DFI or $/unit/yr) 250
AVI[61] 1st mortgage loan to value Ratio or $ Amount 5,567,000
AVI[62] 1st mortgage interest rate 0.0704
AVI[63] 1st mortgage term in Years (0=interest only) 30
AVI[64] 1st mortgage months Til Balloon 216
AVI[65] 2nd mortgage loan to value ratio or $ amount 349500
AVI[66] 2cd mortgage interest rate 0.03
AVI[67] 2cd mortgage term in years (0=interest only) 31.057
AVI[68] 2cd mortgage months til balloon 360
AVI[69] Who provides 2nd mortgage (see AVI[ 65]) 4
AVI[87] Equity contribution ($ or % Costs Less Land&Fin.) 7,430,348
AVI[131] Annual Growth Rate for Gross Income MV[1] 0.03
AVI[132] Annual Growth Rate for Operating Expenses MV[2] 0.0389255
AVI[156] Inv.Returned Before End.Vlu.(0) or Inv.Ignored (1) MV[29] 1
AVI[200] Developer fee (deferred) 2808.61

 Home   E-Mail  home at CD root