| |
Bedrooms /Unit |
Number of Units |
Square Feet /Unit |
Rent /Month |
Tenant Utilities Estimate |
Income Limit |
Persons /Family |
Market Rent |
Developer Rent |
Underwriting Rent |
LIHTC Max Rent |
LIHTC Net Rent |
|
|
|
|
|
|
|
| 1 Bedroom Units |
1 |
16 |
573 |
259.4 |
55 |
12576 |
15552 |
14640 |
14256 |
13824 |
12912 |
12624 |
12576 |
12480 |
12336 |
11376 |
10080 |
9120 |
8688 |
| 2 Bedroom Units |
2 |
72 |
755 |
333 |
60 |
15720 |
19440 |
18300 |
17820 |
17280 |
16140 |
15780 |
15720 |
15600 |
15420 |
14220 |
12600 |
11400 |
10860 |
| 3 Bedroom Units |
3 |
56 |
893 |
385.875 |
70 |
18235 |
22550 |
21228 |
20671 |
20045 |
18722 |
18305 |
18235 |
18096 |
17887 |
16495 |
14616 |
13224 |
12598 |
| TOTAL |
|
144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
