Laserfiche WebLink
Sample Pro Forma Single Family Rentals <br />Operating <br />Prcject NsmeAddlson place <br />Tot NSP Units Serving Households below O0olo AMI <br />lncome: <br />Green Cells are User lnput <br />White Cells are Automatically Calcutated <br />60 <br />Average Per Unit <br />50 <br />100 <br />150 <br />375 <br />56 <br />29 <br />460 <br />250 <br />:oo <br />375 <br />1,125 <br />$ <br />$ <br />s <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />s <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />$ <br />Rent:# Units Annual Rent <br />0 350 $ <br />One 4 6 740 $35,520Two Bedroom 0 s <br />rncome <br />Unils <br />Gross Reaf <br />$ <br />Less <br />Vacancy 3.0o/o $(1.066) <br />Bad Debt $(710 <br />s 33,7U <br />Annual <br />s <br />Fees <br />400 <br />Adrnin <br />5 225 <br />of col <br />Ma <br />axes 7.650/o 115 <br />$ <br />snow <br />rlie$$1,500 <br />1 <br />contracts <br />Malntenance: <br />& hot <br />300