My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
Item 2E - Appl. for MUPTE (Pat)
COE
>
City of Eugene
>
Council Agendas 2004
>
CCAgenda-11/22/04Mtg
>
Item 2E - Appl. for MUPTE (Pat)
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
6/9/2010 12:36:30 PM
Creation date
11/17/2004 12:19:21 PM
Metadata
Fields
Template:
City Council
City_Council_Document_Type
Agenda Item Summary
CMO_Meeting_Date
11/22/2004
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
42
PDF
Print
Pages to print
Enter page numbers and/or page ranges separated by commas. For example, 1,3,5-12.
After downloading, print the document using a PDF reader (e.g. Adobe Reader).
View images
View plain text
FINANCIAL ANALYSIS <br /> Patterson House <br /> 979 Patterson <br /> <br />3 Studios ~ $495/Mo. = 1,485 <br />12 One-Bedrooms ~ $650/Mo.= 7,800 <br />12 Two-Bedrooms ~ $750/Mo. = 9,000 <br /> <br />Monthly 18,285/Mo. <br />Annualized 219,420 <br />Vacancy (7%) 15,359 <br />Gross Adjusted Income 204,061 <br /> <br />Expenses <br /> <br />Insurance 6,500 <br />Maintenance 5,100 <br />Supplies 2,750 <br />Accounting/Legal 3,100 <br />Management: On-site 6,000 <br />Management: Professional 5,000 <br />Refuse 3,600 <br />Utilities 6,325 <br />Total Expenses (35.46%) 72,375 <br /> <br />Net Operating income $131,686 <br /> <br />Debt Service- $1,850,00 $143,046 <br />6% for 25 years - $11,920/Mo. <br /> <br /> -5,100 <br /> <br /> <br />
The URL can be used to link to this page
Your browser does not support the video tag.