Laserfiche WebLink
Sample Pro Forma Single Family Rentals <br />Sample NSP Single-Family Rental Development Budget <br />Project Name: Addison place <br />Developer: <br />Address: <br />Uses <br />Gosts: <br />Gonstruction: <br />$ 449.600 <br />Bond Premium <br />Construction Contingencv 1Q%$44.980 <br />$ 491,660 <br />Soft Gosts: <br />Tolal Deuelopmant Cosf;$ 666,632 <br />Sources <br />S uppartabla Debf fsee Operattng Budget) <br />Addltlonal Sources af Funds: <br />NSP Soft 2nd Mortgage <br />Owner/lnvestor Equity <br />Other <br />Tota I D ev e lo p men f Sources.. <br />G a p(O r Excess So urces/ ; <br />Green Gells are User lnput <br />0 White Cells are Automaticslly Calculated Values <br />207,870 <br />(1,863,282) <br />2,321,04 <br />$ <br />$ <br />$ <br />$ <br />$ <br />s <br />)amolition 10.000s <br />$10,000 <br />$30.000 <br />or 20,000 <br />I 2.500 <br />Title Search & Title lnsurance <br />2.000 <br />- Site <br />Costs $ <br />and <br />$ <br />Costr <br />Loan Fee <br />Construction interest <br />nsurSnce 3.000 <br />Soft CostContingency l0o/o 6.750 <br />Developer Fee 154/t 86.822 <br />Iolal Solt Costs..i 16t,072 <br />665,632