Laserfiche WebLink
Fanandng <br /> FINANCING P RFORMA <br /> Jackson H'iHs 407 unit <br /> _.. __ <br /> i <br /> ...-.� ..........._...,_ . <br /> _ .m __ _. <br /> Square Ft: 24,394 <br /> Category: I .. <br /> Total Project Cost) $. 5,899,--i <br /> Equity Contributions $ 1 . ....._.... <br /> Funning Requirement $ <br /> 4,719,214 <br /> ...... <br /> .. <br /> Rake Assumption_i. ... 4.50D°C� <br /> _ _- __ ..._. <br /> ., -L— - <br /> . <br /> TermAssumPtion in years) 330011 <br /> _.. <br /> Annual Debt Service $ 314,771 <br /> - ..... __. <br /> 'Monthty Debt Service L$ 26 2.31 <br /> Operating Imn..c.p <br /> 535,3..44 <br /> ...... ... ... <br /> ens <br /> Operating Ex <br /> P g_ P e <br /> .. ... �...$ _. 197,232 <br /> Income From Operation _,... _ $..._. 11 <br /> , <br /> 38 <br /> 32 <br /> . <br /> Twice Ratio 1,0J7 aWithout Tiff <br /> Ava <br /> m.. _ w <br /> :.ebt Se _. .. <br /> i.__ F i <br /> Cash ilable For RO ll L$ 23 341 <br /> _ROI (cash on cash) 1 98°Cq7 <br /> _.,.. <br /> Cap Rate _ _ 5.73°C�I ... <br /> _.. <br /> _,I <br /> Page 1 <br />