Income Detail (Includes all Buildings on Parcel) |
| Use Grp |
Mod Type |
Inc Mod |
Model Description |
Units |
Net Area |
Income Rate |
Econ Adjust |
Potential Gross Income |
| 00 |
S |
001 |
NO INCOME CONTRIBUTION |
0 |
21 |
0.00 |
|
0 |
| 01 |
A |
300 |
LOW RISE APARTMENT |
4 |
4,352 |
0.00 |
80 |
44,160 |
| 23 |
S |
304 |
MULTI-USE SALES |
0 |
2,048 |
13.00 |
80 |
21,299 |
|
| Vac Model |
Vac Adj |
Additional Income |
Effective Gross Income |
Expense Model % |
Expense Adj % |
Expense Adj |
Other Expenses |
Total Expenses |
Net Operating Income |
| 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 10 |
0 |
0 |
39,744 |
40 |
0 |
0 |
15,898 |
15,898 |
23,846 |
| 15 |
0 |
0 |
18,104 |
30 |
0 |
0 |
5,431 |
5,431 |
12,673 |
| |