for Nahor

profileRazuzu
copy_of_exploring_e07_grader_eoc.xlsx

Summary

Search Engine
Search For Ranking:
Result Development:
Summary Statistics
Apartment Complex Total Units Occupied Units Occupancy Rate Rank by Occ Rate Potential Rent Actual Rent % of Potential Rent
Lakeview Apartments
Mountaintop View
Oak Tree Living
Rolling Meadows
Sunset Valley
Total Rent:
List of Rental Property
Seq No. Apartment Complex Unit # # Bed Rental Price Occupied Last Remodel Recommendation
1 Rolling Meadows 101 1 750 Yes 2004 No change
2 Lakeview Apartments 11 1 875 No 2008 No change
3 Lakeview Apartments 12 1 875 No 2001 Need to romdel
4 Mountaintop View A 1 875 No 2004 Need to romdel
5 Mountaintop View B 2 950 No 2010 No change
6 Mountaintop View C 3 1,200 Yes 2010 No change
7 Sunset Valley 101 1 550 Yes 2010 No change
8 Sunset Valley 102 1 550 No 2010 No change
9 Sunset Valley 103 1 550 No 2003 Need to romdel
10 Sunset Valley 201 1 550 Yes 2003 No change
11 Oak Tree Living 21 1 1,000 Yes 2004 No change
12 Oak Tree Living 22 1 1,000 Yes 2004 No change
13 Oak Tree Living 23 2 1,200 No 2004 Need to romdel

Database

Criteria Range
Seq No. Development Unit # # Bed Rental Price Occupied Last Remodel Recommendation
2 Need to remodel
3 Need to remodel
Database Statistics
No. of Apts. to Remodel
Value of Lost Rent
Year of Oldest Remodel
List of Rental Property
Seq No. Development Unit # # Bed Rental Price Occupied Last Remodel Recommendation
1 Rolling Meadows 101 1 750 Yes 2004 No change
2 Lakeview Apartments 11 1 875 No 2008 No change
3 Lakeview Apartments 12 1 875 No 2001 Need to remodel
4 Mountaintop View A 1 875 No 2004 Need to remodel
5 Mountaintop View B 2 950 No 2010 No change
6 Mountaintop View C 3 1,200 Yes 2010 No change
7 Sunset Valley 101 1 550 Yes 2010 No change
8 Sunset Valley 102 1 550 No 2010 No change
9 Sunset Valley 103 1 550 No 2003 Need to remodel
10 Sunset Valley 201 1 550 Yes 2003 No change
11 Oak Tree Living 21 1 1,000 Yes 2004 No change
12 Oak Tree Living 22 1 1,000 Yes 2004 No change
13 Oak Tree Living 23 2 1,200 No 2004 Need to remodel

Loan

Input Area Summary Calculations
Complex Cost $ 850,000.00 Loan Amount $ 475,000.00
Down Payment $ 375,000.00 No. Periods 360
# of Pmts per Year 12 Monthly Rate 0.48%
Years 30 Monthly Payment
APR 5.75%
1st Payment Date 3/20/12