a market conditions and project evaluation summary of - Georgia ...

Villages Of East Lake I And II, continued
Unit Mix (face rent)
Beds Baths Type Units Size (SF) Rent Concession Restriction Waiting Vacant Vacancy Max Rent? Range
(monthly)
List
Rate
1 1 Garden 15 926 $719 $50 Market None N/A N/A N/A None
1 1 Garden 8 1,026 $719 $50 Market None N/A N/A N/A None
1 1 Garden 15 926 N/A $0 PBRA 5 Years N/A N/A N/A None
1 1 Garden 8 1,026 N/A $0 PBRA 5 Years N/A N/A N/A None
2 1.5 Townhouse
(2 stories)
2 1.5 Townhouse
(2 stories)
25 1,200 $819 $50 Market None N/A N/A N/A None
26 1,200 N/A $0 PBRA 5 Years N/A N/A N/A None
2 2 Garden 15 1,165 $819 $50 Market None N/A N/A N/A None
2 2 Garden 84 1,282 $819 $50 Market None N/A N/A N/A None
2 2 Garden 5 1,322 $819 $50 Market None N/A N/A N/A None
2 2 Garden 15 1,165 N/A $0 PBRA 5 Years N/A N/A N/A None
2 2 Garden 84 1,282 N/A $0 PBRA 5 Years N/A N/A N/A None
2 2 Garden 5 1,322 N/A $0 PBRA 5 Years N/A N/A N/A None
3 2 Garden 25 1,319 $919 $50 Market None N/A N/A N/A None
3 2 Garden 20 1,400 $919 $50 Market None N/A N/A N/A None
3 2 Garden 47 1,544 $919 $50 Market None N/A N/A N/A None
3 2 Garden 3 1,585 $919 $50 Market None N/A N/A N/A None
3 2 Garden 26 1,319 N/A $0 PBRA 5 Years N/A N/A N/A None
3 2 Garden 20 1,400 N/A $0 PBRA 5 Years N/A N/A N/A None
3 2 Garden 47 1,544 N/A $0 PBRA 5 Years N/A N/A N/A None
3 2 Garden 3 1,585 N/A $0 PBRA 5 Years N/A N/A N/A None
4 2 Garden 18 1,812 $1,019 $50 Market None N/A N/A N/A None
4 2 Garden 18 1,812 N/A $0 PBRA 5 Years N/A N/A N/A None
4 2.5 Townhouse
(2 stories)
4 2.5 Townhouse
(2 stories)
Unit Mix
Market Face Rent Conc. Concd. Rent Util. Adj. Rent
1BR / 1BA $719 $50 $669 $0 $669
2BR / 1.5BA $819 $50 $769 $0 $769
2BR / 2BA $819 $50 $769 $0 $769
3BR / 2BA $919 $50 $869 $0 $869
4BR / 2BA $1,019 $50 $969 $0 $969
4BR / 2.5BA $1,019 $50 $969 $0 $969
Amenities
In-Unit
Balcony/Patio Blinds
Carpeting Central A/C
Dishwasher Exterior Storage
Garbage Disposal Oven
Refrigerator Walk-In Closet
Washer/Dryer hookup
Property
Car Wash Clubhouse/Meeting
Central Laundry Off-Street Parking
On-Site Management Picnic Area
Playground Recreation Areas
Sport Court Swimming Pool
Tennis Court
5 1,650 $1,019 $50 Market None N/A N/A N/A None
5 1,650 N/A $0 PBRA 5 Years N/A N/A N/A None
PBRA Face Rent Conc. Concd. Rent Util. Adj. Rent
1BR / 1BA N/A $0 N/A $0 N/A
2BR / 1.5BA N/A $0 N/A $0 N/A
2BR / 2BA N/A $0 N/A $0 N/A
3BR / 2BA N/A $0 N/A $0 N/A
4BR / 2BA N/A $0 N/A $0 N/A
4BR / 2.5BA N/A $0 N/A $0 N/A
Security
In-Unit Alarm
Limited Access
Patrol
Perimeter Fencing
Premium
None
© Novogradac & Company LLP 2008 - All Rights Reserved.
Services
None
Other
Public golf course