Inclusionary Housing Calculator
Project:
Made with: https://calc.inclusionaryhousing.org/
| Project Summary |
Studio |
1br |
2br |
3br |
4br |
Total |
% |
Area (sq. feet) |
| Approximate Unit Size |
|
|
|
|
|
|
|
|
| Base Market Rate Units |
|
|
|
|
|
|
? |
|
| Bonus Units |
|
|
|
|
|
|
? |
|
| Total Market Rate Units |
|
|
|
|
|
|
? |
|
| Affordable Units: Level A |
|
|
|
|
|
|
? |
|
| Affordable Units: Level B |
|
|
|
|
|
|
? |
|
| Affordable Units: Level C |
|
|
|
|
|
|
? |
|
| Total Affordable Units |
|
|
|
|
|
|
? |
|
| Total Project Units |
|
|
|
|
|
|
? |
|
| Rent Schedule |
Studio |
1br |
2br |
3br |
4br |
Total |
% |
| Market Rate Units |
|
|
|
|
|
|
? |
| Bonus Unit Total |
|
|
|
|
|
|
? |
| Affordable Level A |
|
|
|
|
|
|
? |
| Affordable Level B |
|
|
|
|
|
|
? |
| Affordable Level C |
|
|
|
|
|
|
? |
| Commercial Space Rent |
|
|
|
|
|
|
|
| Other Rental Income |
|
|
|
|
|
|
|
| Gross Potential Income / mo |
|
|
|
|
|
|
|
| Price Schedule |
Studio |
1br |
2br |
3br |
4br |
Gross Sales Proceeds |
% |
| Market Rate Units |
|
|
|
|
|
|
? |
| Bonus Unit Total |
|
|
|
|
|
|
? |
| Affordable Level A |
|
|
|
|
|
|
? |
| Affordable Level B |
|
|
|
|
|
|
? |
| Affordable Level C |
|
|
|
|
|
|
? |
| Gross Sales Proceeds |
|
|
|
|
|
|
? |
| Project Size |
acres |
sq. feet |
| Unloaded Area |
|
|
| Common Area |
|
|
| Commercial Space |
|
|
| Total Built Area |
|
|
| Site Area |
|
|
| Floor Area Ratio |
|
|
| Dwelling Units/Acre |
|
|
| Parking |
% |
# |
| Parking Ratio (spaces per unit) |
? |
|
| Parking Reduction Incentive |
|
|
| Net Parking Ratio |
|
|
| Rental Income & Project Value |
| Gross Potential Income (annual) |
|
| Less Vacancy |
|
| Gross Rental Income |
|
| Less Operating Costs |
|
| Tax Abatement |
|
| Net Operating Income (NOI) |
|
| Cap Rate |
|
| Gross Value |
|
| Sales Marketing Costs |
|
| Net Project Value |
|
| Revenue & Project Value |
| Gross Sales Proceeds |
|
| Sales Marketing Cost |
|
| Net Project Value |
|
| Cost Analysis |
$ |
% of TDC |
| Construction Costs |
|
|
| Parking Costs |
|
|
|
| Residential Impact Fees |
|
|
|
| Affordable Housing Fee |
|
|
|
| Condo Wrap Insurance |
|
|
|
| Soft Costs |
|
|
|
| Other development costs |
|
|
|
| SubTotal Hard and Soft Costs |
|
|
|
| Financing Costs |
| Construction Loan Amount |
|
|
|
| Interest on Construction Loan |
|
|
|
| Points on Construction Loan |
|
|
|
| Land Costs |
|
|
|
| Gross Development Cost |
|
|
|
| Affordable Housing Subsidies |
|
|
|
| Net Total Development Cost (TDC) |
|
|
|
| TDC Per Unit |
|
|
| Profitability |
$ |
Profit as % of TDC |
Yield on Cost |
| Estimated Profit |
|
|
|
| Minimum Profit |
|
|
|
| Is Project Feasible? |
|
|
| Value Capture Opportunity |
|
|
| Residual Land Value |
|
|
Use of the Calculator and/or Reports generated from use of the Calculator are
goverened by the Terms of Use and Privacy Policy. Reports generated from the
use of the Calculator do not constitute investment advice. Seek advice from a
real estate professional before you make any type of investment. The results
presented may not reflect the actual return of your own investments. Neither
Grounded Solutions Network nor its Affiliates are responsible for the
consequences of any decisions or actions taken in reliance upon or as a result
of the Calculator or the Reports generated from use of the Calculator.
Furthermore, Grounded Solutions Network is not responsible for human or
mechanical errors or omissions.
Fatal error: Uncaught Error: Call to undefined function dbquery() in /home/gsnihc/public_html/ihc/_print.php:257
Stack trace:
#0 /home/gsnihc/public_html/ihc/index.php(45): include()
#1 {main}
thrown in
/home/gsnihc/public_html/ihc/_print.php on line
257
