My WebLink
|
Help
|
About
|
Sign Out
Home
Browse
Search
Item 3: MUPTE Application for Alder Park Apartments and attachments
COE
>
City of Eugene
>
Council Agendas 2011
>
CC Agenda - 07/25/11 Meeting
>
Item 3: MUPTE Application for Alder Park Apartments and attachments
Metadata
Thumbnails
Annotations
Entry Properties
Last modified
7/21/2011 3:48:09 PM
Creation date
7/21/2011 3:48:03 PM
Metadata
Fields
Template:
City Council
City_Council_Document_Type
Agenda Item Summary
CMO_Meeting_Date
7/25/2011
There are no annotations on this page.
Document management portal powered by Laserfiche WebLink 9 © 1998-2015
Laserfiche.
All rights reserved.
/
17
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
<br /> <br /> <br />With MUPTEYear 1Year 2Year 10 <br /> <br /> <br />Rent Income$ 248,400 $ 250,884 $ 271,671 <br /> <br /> - Vacancy (5%)$ 12,420$ 12,544$ 13,584 <br /> <br /> <br /> = Effective Gross Rent$ 235,980 $ 238,340 $ 258,088 <br /> <br /> - Operating Exp$ 58,995$ 62,721$ 67,918 <br /> <br /> - Property Tax <br />$ (20,385)$ (20,793)$ (24,362) <br /> <br />(saved by MUPTE) <br /> <br /> = NOI$ 197,370 $ 196,412 $ 214,532 <br /> <br /> <br /> - Debt Service$ 165,291 $ 165,291 $ 165,291 <br /> <br /> = CF$ 32,079$ 31,121$ 49,241 <br /> <br />Cash on Cash Return 6%5%9% <br /> <br /> <br />Value$ 2,820,000$ 2,806,000$ 3,065,000 <br /> <br />dsc 1.19 <br /> <br /> <br />The Pro-Forma below shows that the project improves with the MUPTE. The debt service coverage is <br />1.19. The Cash on Cash return reaches 9% by year 10, only slightly below the market expectation. The <br />project valuation is 72% loan to value. <br /> \\Cesrv500\cc support\CMO\2011 Council Agendas\M110725\S1107253.doc <br />
The URL can be used to link to this page
Your browser does not support the video tag.