to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    MV    AVAR    AVI    CM    OM    ENT    UNITMIX    Format420    Format418    Format424    Format426    Format421    Format409    Format410    Format411    Format401    Format423    Format413    Format412    Format404    Format425    Format429    Format402    Format422    Format428    Format405    Format406    Format407    Format408    Format415    Format416    Format417   

Tower Point Apartments (detail)

Input array: AVI

AVI[20] Est.const.int,fin.fees,acctg.adj.(ProCash checks) 3835.005208
AVI[41] Other income/unit (vacancy applies;ex.AVI[7]units) 669.625
AVI[53] Vacancy rate (in normal operating years) 0.05
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[133] No. of Years to Hold Income Constant MV[3] 1
AVI[134] No. of Years to Hold Operating Expenses Constant MV[4] 1
AVI[156] Inv.Returned Before Dist.in End.Vlu.(0) or Inv.Ignored (1) MV[29] 1
AVI[158] Starting Year (if MV[31]=0, then 1 2..) MV[31] 1
AVI[200] Developer fee (deferred) 2808.61


 Home   E-Mail  home at CD root