Property Location: Affordable Units: ___ Market Units: ___Total Units: _____ Year Built: Assessing Parcel ID: Submitted By: Date: _____/_____/_20______ Affordable Housing Rental Income - Actuals 1 Bedroom 2 Bedroom 3 Bedroom 4 Bedroom AMI Type Studio Units Monthly Rent Monthly Rent Monthly Rent Monthly Rent Monthly Rent Units Units Units Units 30% 50% 60% 80% 110% Market Other AMI % (Plus Sect 8 /MRVP Subsidy) (Less Utility Allowances) Other Income Parking Laundry Other Income: Specify Source Property Financing Operating Expenses Vacancy & Janitorial Service Land: Collection Loss Total Development Cost: Management Resident Services Building Fees/Admin 1st Mortgage Amount; Utilities Professional & Legal Fees (Rate/Term): (Landlord) Repairs and Debt Coverage Ratio: Advertising, Telephone, Supplies Maintenance Subordinate Mortgage(s) Insurance DHCD Monitoring Grants (i.e. DHCD) Reserves for Equity incl. Tax Credit Equity Other Replacement
Property Location: Affordable Units: ___ Market Units: ___Total Units: _____ Year Built: Assessing Parcel ID: Submitted By: Date: _____/_____/_20______ Affordable Housing Rental Income - Actuals AMI Type Studio Units Monthly Rent 1 Bedroom Units Monthly Rent 2 Bedroom Units Monthly Rent 3 Bedroom Units Monthly Rent 4 Bedroom Units Monthly Rent 30% 50% 60% 80% 110% Market Other AMI % (Plus Sect 8 /MRVP Subsidy) (Less Utility Allowances) Other Income Parking Laundry Other Income: Specify Source Property Financing Operating Expenses Total Development Cost: Land: Building 1st Mortgage Amount; (Rate/Term): Debt Coverage Ratio: Subordinate Mortgage(s) Grants (i.e. DHCD) Equity incl. Tax Credit Equity Vacancy & Collection Loss Janitorial Service Management Fees/Admin Resident Services Utilities (Landlord) Professional & Legal Fees Repairs and Maintenance Advertising, Telephone, Supplies Insurance DHCD Monitoring Reserves for Replacement Other
ScheduleAF-AffordableHousingIncome.docx