to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    Whats New    Help    A Data Foundation for Affordable Housing Strategies in Palm Beach County    Site Map    Web Links    To Order the Book    Spreadsheet of All Demo Data    Demos    New Construction - $80,000 Cost per Unit; Conventional Financing; No Bonus    Rehabilitation - $80,000 Cost per Unit; Conventional Financing; No Bonus    New Construction - $100,000 Cost per Unit; Conventional Financing; No Bonus    Rehabilitation - $100,000 Cost per Unit; Conventional Financing; No Bonus    New Construction - $50,000 Cost per Unit; Conventional Financing; No Bonus    Rehabilitation - $80,000 Cost per Unit; Tax-exempt Financing; No Bonus    New Construction - $100,000 Cost per Unit; Tax-exempt Financing; No Bonus    Rehabilitation - $50,000 Cost per Unit; Tax-exempt Financing; No Bonus    New Construction - $80,000 Cost per Unit; Conventional Financing; Bonus    Rehabilitation - $80,000 Cost per Unit; Conventional Financing; Bonus    New Construction - $100,000 Cost per Unit; Conventional Financing; Bonus    Rehabilitation - $100,000 Cost per Unit; Conventional Financing; Bonus    New Construction - $50,000 Cost per Unit; Conventional Financing; Bonus    Rehabilitation - $80,000 Cost per Unit; Tax-exempt Financing; Bonus    New Construction - $100,000 Cost per Unit; Tax-exempt Financing; Bonus    Rehabilitation - $50,000 Cost per Unit; Tax-exempt Financing; Bonus    BaseViews    basisaccts    caprepl    cashflow    cashflowent    constloanoper    dbtsvc    demodata    depsch    devcashflow    distcashrec    finsources    invadjdet    jguggenheim    operations    operresexcfin    pvdet    pvdetent    residuals    restax    taxinc           Tax Credits for Low Income Housing, 11th Edition

Rehabilitation - $80,000 Cost per Unit; Tax-exempt Financing; No Bonus

This form is a variation on a form developed by Joseph Guggenheim and explained in his book Tax Credits for Low Income Housing (Simon Publications, POBox 229, Glen Echo, Maryland.) When completed, numbers shown in green will be editable, while numbers shown in blue will not be, and the form will be interactive with the blue numbers being changed by ProCash (SetupA) based on changes to the green numbers made by the user. (updated 5/13/12 22:18)

This form is a variation on a form developed by Joseph Guggenheim and explained in his bookTax Credits for Low Income Housing (Simon Publications, POBox 229, Glen Echo, Maryland.)

Financing Setup for Rental Property:Trial 6: Rehabilitation - $80,000 Cost per Unit; Tax-exempt Financing

Rehabilitation - $80,000 Cost per Unit; Tax-exempt Financing

Development Costs    
1. Property acquisition, inc. soft costs: Land 5000  
Property acquisition, inc. soft costs: Building 10000  
2. Rehab or construction hard costs 42500  
3. Long term financing fees & expenses    
4. Other ineligible soft costs inc. admin & synd.exp. 7500  
5. All other soft costs, inc. A&E & developers fee 15000  
6. Total development cost: 80000  
Financing Sources    
7. Annual tax credit eligible amount:    
a. building acquisition: 400  
b. rehab/construction: 2300  
c. 30% bonus for tract or area: 690  
d. Total annual amount of tax credits (a+b+c) 3390  
8. Equity contribution: 25425  
9. Remaining costs to be financed: 54575  
Operating Cash Flow    
10. Debt service: 4398.24 366.52
Debt service:    
11. Operating expenses: 3300 275
12. Cash flow (debt coverage: 659.74 54.98
13. Vacancy rate: 439.89 36.66
14. Tenant Rent: (10 to 13) 8797.87 733.16
15. Utilities allowance: 900 75
16. Gross Rent for tax credit eligib.: 9697.87 808.16
Additional Inputs    
No. of acres :    
Units to develop :    
Minimum income/unit before vacancy :    
1st mortgage loan to value Ratio or $ Amount :    
1st mortgage term in Years :    
2nd mortgage loan to value ratio or $ amount :    
2cd mortgage term in years :    
Mortgage amounts based on cost :    
Financing is tax exempt MV[32] :    
LIHTC Tax Credit: Const./Major Rehab MV[50] :    
Tax credit bonus :    



 Home   E-Mail  home at CD root