Tower Point Apartments (demo)

HomePage

MV AVAR AVI ENT UNITMIX Format420 Format418 Format424 Format426 Format421 Format409 Format410 Format411 Format401 Format423 Format413 Format412 Format404 Format425 Format429 Format402 Format422 Format428 Format405 Format406 Format408 Format415 Format416 Format417

	Total	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15
Gross Income
Rental Income (40) 1 411	23,277,840	1,251,570	1,289,117	1,327,790	1,367,624	1,408,653	1,450,913	1,494,440	1,539,273	1,585,451	1,633,015	1,682,005	1,732,465	1,784,439	1,837,973	1,893,112
Other Income (41) 1 412	2,391,132	128563	132420	136392	140484	144699	149040	153511	158116	162860	167746	172778	177961	183300	188799	194463
Subtotal: Gross Income	25,668,973	1,380,133	1,421,537	1,464,183	1,508,108	1,553,352	1,599,952	1,647,951	1,697,389	1,748,311	1,800,760	1,854,783	1,910,427	1,967,739	2,026,772	2,087,575

Vacancy
Vacancy 2 480	-1283449	-69007	-71077	-73209	-75405	-77668	-79998	-82398	-84869	-87416	-90038	-92739	-95521	-98387	-101339	-104379

Expenses
Operating Expenses 3 510	-3146531	-158400	-164566	-170972	-177627	-184541	-191724	-199187	-206941	-214996	-223365	-232059	-241092	-250477	-260227	-270357
Other Expense 3 519	-8319950	-418836	-435139	-452077	-469675	-487957	-506951	-526684	-547186	-568485	-590614	-613604	-637489	-662303	-688084	-714868
Subtotal: Expenses	-11466481	-577236	-599705	-623049	-647301	-672498	-698675	-725872	-754126	-783481	-813979	-845663	-878581	-912780	-948311	-985224

Capital Improvements
Capital Replacement Variance 9 176	233493		1868	3810	5826	7922	10098	12360	14709	17150	19686	22321	25058	27902	30857	33926

Total	13,152,536	733890	752623	771735	791228	811108	831377	852042	873102	894564	916430	938702	961382	984474	1,007,979	1,031,898