Laserfiche WebLink
Sample Pro Forma Single Family Rentals <br />County/City AH New Build <br />Project Name <br />Developer: <br />Address: <br />Uses <br />Paulann <br />HopeSource <br />801 6th Ave <br />uisition Costs: <br />Construction: <br />Contract with GC (incl profit, OH, qen conditions) <br />Bond Premium <br />Construction Contingency 8o/o $ <br />Total Construction:l <br />Soft Costs: <br />Total Developmenf Cosf.'$ 1.595,000 <br />Demolition $ <br />Acquisition land and buildinq $ 1.500.000 <br />Total Acquisition:$ 1,500,000 <br />License & Fees $ <br />Architect or Rehab mates <br />Enqineerinq $ <br />Environmental: Site-Specific Review $ <br />Acquisiton Closinq - Legal and Recordinq Fees 90,000 <br />Title Search & Title lnsurance <br />Survey $ <br />Appraisal & Analysis of Rent Comparables 5,000 <br />Builder's Risk and/or Casu nsurance <br />Carrying Costs - Real Estate Taxes <br />Costs - Utilities <br />Carrying Costs - Site Securitv <br />Carrying Costs - Grounds Maintenance $ <br />Furniture Fixtures & Equipment $ <br />Prefunded Replacement Reserve <br />Prefunded O and/or Rental Loss Reserves $ <br />Seller Legaland Recordinq Costs $ <br />Tenant Relocation <br />Rent-Up Marketing Costs $ <br />Loan Fee <br />Construction Loan interest <br />lnsurance $ <br />Soft Cost ContinqencV Oo/o <br />Developer Fee 0o/o <br />Total Soft Gosts;$