Laserfiche WebLink
Sample Pro Forma Single Family Rentals <br />County/Gity AH New Build <br />Project Name: <br />Developer: <br />Address: <br />Paulann <br />HopeSource <br />801 6th Ave <br />Uses <br />isition Costs: <br />Construction: <br />Contract n <br />Bond Premium <br />Construction ContinqencV 8o/o $ <br />Total Construction:, <br />Soft Costs <br />Total Development Cost:$ 1,595,000 <br />Demolition $ <br />Acquisition land and buildinq $ 1,500,000 <br />Total Acquisition $ 1,500,000 <br />Building Permit, License & Fees <br />or Rehab S <br />$ <br />Environmental: Site-Specific Review $ <br />uisiton Closi and Fees 90.000 <br />Title Search & Title lnsurance $ <br />Survey $ <br />Appraisal & Analysis of Rent Comparables 5,000 <br />Builder's Risk lnsurance <br />- Real Estate Taxes <br />Carrying Costs - Utilities <br />c Costs - Site <br />nds Maintenance $ <br />Furniture Fixtures & Equipment $ <br />Prefunded Replacement Reserve <br />Prefunded Operating and/or Rental Loss Reserves $ <br />Seller Legal and Recording Costs $ <br />Tenant Relocation <br />$ <br />Loan Fee <br />Construction Loan interest <br />lnsurance $ <br />Soft Cost Continqencv 0o/o <br />Developer Fee 0o/o <br />Total Soft Costs:$95,000