Laserfiche WebLink
07 APPENDIX / CREATIVE VILLAGE STUDENT HOUSING PROJECT (ADJACENT TO PROPOSED MARKET RATE DEVELOPMENT)45 <br />Creative Village Student Housing Project <br />Program Mix <br />C. Rasnick <br />April 4, 2017 # of beds <br />1.5 1 2 <br />PRO FORMA (MONTHLY RENT PER BED) <br />Percentage <br />of Units # of Units # of Beds Total Beds <br />Single <br />Occupancy <br />Double <br />Occupancy <br />R.A. / Companion Room 7%9 1 9 <br />$600 n/a <br />Resident Manager: 2/2 1%1 1 1 <br />$0 n/a <br />ENTRY: 4/2 w/ no kitchen 37%45 6 270 <br />$960 $760 <br />STANDARD: 4/2 w/ living and kitchenette 38%46 6 276 <br />$1,060 $860 <br />PREMIUM: 4/4 w/ living and kitchenette 17%20 4 80 <br />$1,210 n/a <br />Total 100%121 636 <br />160037.00 01.24.17 CREATIVE VILLAGE STUDENT HOUSING PROJECT<br />(175<81,7%('5220%$7+16) <br />%$7+5220 <br />%('5220 <br />%('5220 <br /><br /> <br />%('5220 <br /><br /> <br />(175< <br />%('5220 <br /><br /> <br /><br /> <br />%$7+5220 <br /><br /> <br />6,1.6 6,1.60(&+ <br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br /> <br />&/26(7 <br />&/26(7 <br />&/26(7 <br />&/26(7 &/26(7 &/26(7 <br /><br /><br /><br /><br /><br /><br />// Unit Plan <br />160037.00 01.24.17 CREATIVE VILLAGE STUDENT HOUSING PROJECT <br />67$1'$5'81,7%('5220%$7+16) <br />*5($75220 <br />%('5220%('5220%('5220 <br />%$7+5220 <br /><br /><br /><br /><br /><br /><br /><br />(175< <br />0(&+%$7+5220 <br /><br /> <br /><br /> <br />&/26(7 &/26(7 <br />&/26(7 <br />&/26(7 &/26(7 <br />%('5220 <br />&/26(7 <br />6,1.6,1. <br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br /><br />// Unit Plan <br />ENTRY UNIT / 4 BEDROOM 2 BATH / 1075 NSF <br />160037.00 01.24.17 CREATIVE VILLAGE STUDENT HOUSING PROJECT <br />35(0,8081,7%('5220%$7+16) <br />*5($75220 <br />%('5220%('5220 <br />%('5220 <br />&/26(7 <br />%$7+5220 <br /> <br />%('5220 <br />%$7+5220 <br /><br /><br /><br /><br /><br /><br /> <br /><br /> <br /><br /><br /><br /><br /><br /><br />&/26(7 %$7+5220&/26(7 <br />&/26(7 <br />(175< <br />0(&+%$7+5220 <br /><br /> <br />:+<br /><br /><br /><br />// Unit Plan <br />STANDARD UNIT / 4 BEDROOM 2 BATH / 1276 NSF PREMIUM UNIT / 4 BEDROOM 4 BATH / 1326 NSF <br />Creative Village Student Housing Project <br />Program Mix <br />C. Rasnick <br />April 4, 2017 # of beds <br />1.5 1 2 <br />PRO FORMA (MONTHLY RENT PER BED) <br />Percentage <br />of Units # of Units # of Beds Total Beds <br />Single <br />Occupancy <br />Double <br />Occupancy <br />R.A. / Companion Room 7%9 1 9 <br />$600 n/a <br />Resident Manager: 2/2 1%1 1 1 <br />$0 n/a <br />ENTRY: 4/2 w/ no kitchen 37%45 6 270 <br />$960 $760 <br />STANDARD: 4/2 w/ living and kitchenette 38%46 6 276 <br />$1,060 $860 <br />PREMIUM: 4/4 w/ living and kitchenette 17%20 4 80 <br />$1,210 n/a <br />Total 100%121 636 <br />Creative Village Student Housing Project <br />Program Mix <br />C. Rasnick <br />April 4, 2017 # of beds <br />1.5 1 2 <br />PRO FORMA (MONTHLY RENT PER BED) <br />Percentage <br />of Units# of Units # of Beds Total Beds <br />Single <br />Occupancy <br />Double <br />Occupancy <br />R.A. / Companion Room7%9 1 9 <br />$600 n/a <br />Resident Manager: 2/21%1 1 1 <br />$0 n/a <br />ENTRY: 4/2 w/ no kitchen37%45 6 270 <br />$960 $760 <br />STANDARD: 4/2 w/ living and kitchenette38%46 6 276 <br />$1,060 $860 <br />PREMIUM: 4/4 w/ living and kitchenette17%20 4 80 <br />$1,210 n/a <br />Total100%121 636