1 / 11

Tucker Manor Apartments

Tucker Manor Apartments. Equity & Debt Proposal. Proposed Rents. Unit Type Max Rent Contract Rent 39 1BR(60%) $482 $430 5 2BR(60%) $579 $482 7 1BR(50%) $385 $430 1 2BR(50%) $463 $482 Total Units 52. Proposed Permanent Sources. USDA 515(Assumption) $1,376,650

lee-cline
Download Presentation

Tucker Manor Apartments

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Tucker Manor Apartments Equity & Debt Proposal

  2. Proposed Rents Unit TypeMax RentContract Rent 39 1BR(60%) $482 $430 5 2BR(60%) $579 $482 7 1BR(50%) $385 $430 1 2BR(50%) $463 $482 Total Units 52

  3. Proposed Permanent Sources USDA 515(Assumption) $1,376,650 Federal Investor(.90) $4,625,130 State Investor(.31) $1,593,419 Total Sources $7,595,199

  4. Development Budget Acquisition of Property $1,828,531 3rd Party Cost $ 58,944 Professional Fees $ 245,825 Financing/Tax Credit Cost $ 212,430 Required Reserves $ 261,427 Construction Contract $4,144,466 Developer Fee $ 843,576 Total Development Budget $7,595,199

  5. Cash Flow Projections

  6. Rehab of Comparison Property Before After

  7. Rehab of Comparison Property Before After

  8. Community Features

  9. Project Information • Projected located in Meter, GA • Annual Tax Credit Allocation of $514,006 • USDA 515 debt with effective interest rate of 1% • Average occupancy over the previous year has been above 97% • 100% senior • Full gut rehab to be performed

  10. Nearby Services • Dollar General Store • Wal-Greens Pharmacy • Five Star Credit Union • Harrison Family Dentistry • Local churches • Various restaurants • Various Grocery Stores • A local bar establishment

  11. Business Points Developer Fee Payments 75% at initial closing 15% at 100% completion 10% at stabilization Guarantees $50,000 Operating Deficit Guarantee, expires 1 year from stabilization Normal tax credit guarantee Completion guarantee provided by General Contractor

More Related