Laserfiche WebLink
TABLE 4 <br />SILENT SECOND MORTGAGE REVENUE SAMPLE CALCULATION <br />6 FOR-SALE LOW INCOME UNITS <br />HABITAT FOR HUMANITY - WASHINGTON AVE <br />SANTA ANA, CALIFORNIA <br />I.Silent Second Mortgage Amounts <br />Available Silent Mortgage Revenue <br />Estimated Market Rate Sales Price 1 $638,000 <br />(Less) Low Income Affordable Sales Price 2 (175,500) <br />II.Available Silent Mortgage Revenue (Per Unit)$462,500 <br />1 <br />2 The final Affordable Sales Prices will be set prior to the sale of each unit. <br />Based on KMA survey of sales comparables for attached three-bedroom units in Summer 2022. The market rate sales price will be determined by <br />a fair market value appraisal that assumes no income restrictions prior to the sale of each unit. <br />Prepared by: Keyser Marston Associates, Inc. <br />File name: Habitat Washington Avenue_10 27 22.xlsx; Pf <br />EXHIBIT 3