|
Apartments @ Ramsey Town Center
<br />Stabilized Income
<br />247 UNITS
<br />Monthly
<br />Unit Type Rent # Of Units January February March April May June July August September October November December TOTAL
<br />Studio -650sf 5815 37 30,155 30,155 30,155 30,155 30,155 30,155 30,155 30,155 30,155 30,155 30,155 30,155 361,860
<br />1 Bedroom /1 Bath 750sf $940 111 104,340 104,340 104,340 104,340 104,340 104,340 104,340 104,340 104,340 104,340 104,340 104,340 1,252,080
<br />1 Bedroom /1 Bath/ Den 950sf $1,190 37 44,030 44,030 44,030 44,030 44,030 44,030 44,030 44,030 44,030 44,030 44,030 44,030 528,360
<br />2 Bedroom /2 Bath 1250sf $1,560 62 96,720 96,720 96,720 96,720 96,720 96,720 96,720 96,720 96,720 96,720 96,720 96,720 1,160,640
<br />Total Gross Possible
<br />Average Rent
<br />Less Vacancy - 6%
<br />Effective Rental Income
<br />:OTHER INCOME
<br />'Self Storage
<br />Garages
<br />Laundry & Vending
<br />Cable @ 8%
<br />Phone @ 6%
<br />Late & NSF
<br />Application Fees
<br />Pet Registration Fees
<br />Pet Fee ( Monthly)
<br />Miscellaneous
<br />Administrative Fee
<br />View Premiums
<br />247 275,245 275,245 275,245 275,245 275,245 275,245 275,245 275,245 275,245 275,245 275,245 275,245 3,302,940
<br />16,515 16,515 16,515 16,515 16,515 16,515 16,515 16,515 16,515 16,515 16,515 16,515 198,176
<br />258,730 258,730 258,730 258,730 258,730 258,730 258,730 258,730 258,730 258,730 258,730 258,730 3,104,764
<br /># of Units 'Monthly
<br />Rent
<br />100 819 92 1,992 1,992 1,992 1,992 1,992 1,992 1,992 1,992 1,992 1,992 1,992 1,992 23,904
<br />0 $110.00 - - - - - - -
<br />247 $0.00 - - - - - - - -
<br />247 $3.20 790 790 790 790 790 790 790 790 790 790 790 790 9,485
<br />247 $2.40 593 593 593 593 593 593 593 593 593 593 593 593 7,114
<br />247 S7.50 1,853 1,853 1,853 1,853 1,853 1,853 1,853 1,853 1,853 1,853 1,853 1,853 22,230
<br />247 $2.57 635 635 635 635 635 635 635 635 635 635 635 635 7,615
<br />247 $1.84 453 453 453 453 453 453 453 453 453 453 453 453 5,439
<br />247 $4.00 988 988 988 988 988 988 988 988 988 988 988 988 11,856
<br />247 $0.00 - - - - - - - - -
<br />247 $9.17 2,266 2,266 2,266 2,266 2,266 2,266 2,266 2,266 2,266 2,266 2,266 2,266 27,192
<br />0 S 102.00 - - - - - -
<br />Total Other lncome 9,569 9,569 9,569 9,569 9,569 9,569 9,569 9,569 9,569 9,569 9,569 9,569 114,834
<br />Less Vacancy Other lncome - 6% 574 574 574 574 574 574 574 574 574 574 574 574 6,890
<br />Total Other lncome 8,995 8,995 8,995 8,995 8,995 8,995 8,995 8,995 8,995 8,995 8,995 8,995 107,944
<br />$1,194
<br />$5
<br />Total lncome 267,726 267,726 267,726 267,726 267,726 267,726 267,726 267,726 267,726 267,726 267,726 267,726 3,212,707
<br />
|