Financial Analysis 

  1. Cover Page

  2. Map

  3. Arial Map

  4. Assumptions

  5. Unit Directory: Summary

  6. Unit Directory: Proforma Rent

  7. Unit Directory: Proforma Rent

  8. Unit Directory: Rental Comps

  9. RUBS: Summary

  10. RUBS: Total Monthly Recovery Annualized

  11. 7-Year Proforma

  12. 48-Month Annual Model

  13. 48-Month Quarterly Model

  14. 48-Month Monthly Model: Months 1-12

  15. 48-Month Monthly Model: Months 13-24

  16. 48-Month Monthly Model: Months 25-36

  17. 48-Month Monthly Model: Months 37-48

  18. Demographic & Market Data

  19. Demographic & Market Data Cont.

Table of Contents