Page 11 - danville

PROPERTY OPERATIONS
Green Meadows | Danville, IL

PROPERTY UNIT MIX
Unit Mix //

# of Post Rehab Utility Net
Unit Type
Units HAP Rents Allowance Max Rent

1 Bedroom 40 696 40 656
2 Bedroom 78 818 48 770 0.26845638
3 Bedroom 32 916 47 869
Total Annual $1,451,472 $82,176 $1,369,296
Total Monthly 150 $120,956 $6,848 $114,108
Average $806 $46 $761

Affordability Restrictions
Analysis assumes 100% of the units under HAP contract.
Notes
Rents reflected above are based on the expected increases to the current HAP contract issued in

INCOME AND EXPENSE NOTES

Notes
> 5% Vacancy applied for due to in place HAP contract subsidy
> Replacement Reserve of $450 assumed Post Rehab

11 | Services & Capabilities