to home page  Home   E-Mail  SiteTree (all case studies)    HomePage    Index (this case study)    basisaccts    caprepl    cashflow    cashflowent    constloanoper    dbtsvc    demodata    demos    depsch    devcashflow    distcashrec    faq    finsources    gug11    gug12    gug13    gug14    gug15    gug16    gug17    gug18    gug21    gug22    gug23    gug24    gug25    gug26    gug27    gug28    help    invadjdet    jguggenheim    operations    operresexcfin    order    pbcbasedata    pvdet    pvdetent    residuals    restax    sitemap    taxinc    weblinks    whatsnew           Tax Credits for Low Income Housing, 11th Edition

Rehabilitation - $100,000 Cost per Unit; Conventional Financing; No Bonus

This form is a variation on a form developed by Joseph Guggenheim and explained in his book Tax Credits for Low Income Housing (Simon Publications, POBox 229, Glen Echo, Maryland.) When completed, numbers shown in green will be editable, while numbers shown in blue will not be, and the form will be interactive with the blue numbers being changed by ProCash (SetupA) based on changes to the green numbers made by the user. (updated 5/25/11 19:26)

This form is a variation on a form developed by Joseph Guggenheim and explained in his bookTax Credits for Low Income Housing (Simon Publications, POBox 229, Glen Echo, Maryland.)

Financing Setup for Rental Property:Trial 4: Rehabilitation - $100,000 Cost per Unit; Conventional Financing

Rehabilitation - $100,000 Cost per Unit; Conventional Financing

Development Costs    
1. Property acquisition, inc. soft costs: Land 10000  
Property acquisition, inc. soft costs: Building 10000  
2. Rehab or construction hard costs 55000  
3. Long term financing fees & expenses    
4. Other ineligible soft costs inc. admin & synd.exp. 6250  
5. All other soft costs, inc. A&E & developers fee 18750  
6. Total development cost: 100000  
Financing Sources    
7. Annual tax credit eligible amount:    
a. building acquisition: 360  
b. rehab/construction: 6268.75  
c. 30% bonus for tract or area: 1880.63  
d. Total annual amount of tax credits (a+b+c) 8509.38  
8. Equity contribution: 59565  
9. Remaining costs to be financed: 40435  
Operating Cash Flow    
10. Debt service: 3762.48 313.54
Debt service:    
11. Operating expenses: 3600 300
12. Cash flow (debt coverage: 564.37 47.03
13. Vacancy rate: 417.2 34.77
14. Tenant Rent: (10 to 13) 8344.05 695.34
15. Utilities allowance: 960 80
16. Gross Rent for tax credit eligib.: 9304.05 775.34
Additional Inputs    
No. of acres :    
Units to develop :    
Minimum income/unit before vacancy :    
1st mortgage loan to value Ratio or $ Amount :    
1st mortgage term in Years :    
2nd mortgage loan to value ratio or $ amount :    
2cd mortgage term in years :    
Mortgage amounts based on cost :    
Financing is tax exempt MV[32] :    
LIHTC Tax Credit: Const./Major Rehab MV[50] :    
Tax credit bonus :    


 Home   E-Mail  home at CD root