Item E3
BOARD OF COUNTY COMMISSIONERS
AGENDA ITEM SUMMARY
Meeting Date: March 16. 2000
Division: Growth Management
Bulk Item: Yes
No X
--
Department: Planning
AGENDA ITEM WORDING: Consideration of staffs recommendation on setting policies for
the use of ROGO credit units of affordable housing (FEMA replacement units) and affordable
housing ROGO allocations and creating increased affordable housing opportunities.
ITEM BACKGROUND: On December 27, 1999, the DCA signed a Memorandum of Agreement
with Monroe County that makes available 90 FEMA replacement units to be added to the year 8
allocations of unincorporated Monroe County.
PREVIOUS RELEVANT BOARD ACTION: At the February 17,2000, meeting of the Board
of County Commissioners, the Planning Department presented possibilities for distributing these
90 units to the BOCC. At this meeting the Board requested that staff prepare additional
recommendations on the distribution of the FEMA replacement units and additional background
information and recommendations for affordable housing options. At the February 28, 2000
special BOCC meeting the Board approved setting aside 26 of FEMA replacement units for the
Tradewinds multi-family affordable housing proposal.
STAFF RECOMMENDATION: Approval of staff s recommendations.
TOTAL COST: None
BUDGETED: Yes _N/A_ No
COST TO COUNTY: _None
APPROVED BY: County Attorney _X_ OMB/Purchasing _N/A_ Risk Management _N/A_
DEPARTMENT DIRECTOR APPROVAL:
DIVISION DIRECTOR APPROVAL:
DOCUMENTATION: Included X To follow
Not required _
DISPOSITION:
Agenda Item #:
2,e~
County of Monroe
Growth Management Division
2798 Overseas Highway
Suite 410
Marathon, Florida 33050
Voice: (305) 289-2500
FAX: (305) 289-2536
Board of Co un tv Commissioners
Mayor Shirley Freeman, Dist. 3
Mayor Pro Tern George Neugent, Dist. 2
Commissioner Wilhelmina Harvey, Dist. 1
Commissioner Nora Williams, Dist. 4
Commissioner Mary Kay Reich, Disl 5
MEMORANDUM
TO:
Board of County Commissioners
Other Interested Parties
K. Marlene Conaway j,~ /
Planning Director ~~'\-
FROM:
DATE:
March 6, 2000
RE:
BACKGROUND MATERIAL FOR AFFORDABLE HOUSING DISCUSSION
...............................................................................................................................
At the February 17,2000, meeting ofthe Board of County Commissioners, the Board considered a range
of actions to increase the County's supply of affordable housing. At this meeting the Board directed staff
to prepare additional background material for the Board's consideration at it March 16, 2000, meeting in
Marathon.
The issues and recommendations report prepared by the Planning Department provides the information
requested by the Board. Included in the report are appendices addressing the following affordable
housing considerations:
I. Need
Monroe County Household Incomes: 1990-2010
Spreadsheet showing the distribution of income in the County
II. Supply
Potential for Building New Affordable Housing Using ROGO and FEMA Allocations
Spreadsheet showing the following: the number of affordable housing ROGO allocations
rolled over to the market category; the number and distribution area of remaining ROGO
allocations; the number and distribution area of remaining FEMA units,
III. Costs
Cost Estimates for a Range Affordable Housing Options
Several spreadsheet showing the following: (a) multi-unit median income housing (no
subsidy); (b) multi-unit median income housing ($30,000 subsidy); (c) single family
home rental (no subsidy); and (d) single family home ownership.
BOCC Affordable Housing Action Plan:
Issues and Recommendations
Issue:
How to distribute existing and future FEMA replacement units.
. Appendices I, II & III
Discussion:
· Since Marathon incorporated the Middle Keys consist of Duck Key, Long
Key and Conch Key,
· The Planning Department could not find any sites suitablefor
accommodating four, or more units of affordable housing in the
unincorporatedportion of the Middle Keys,
· Due to the high costs and regulations associated with building affordable
housing in the Keys, larger developments, starting at 40 units, are the most
financially feasible options for providing low and very low income
housing (Appendix III),
Recommendation #1:
Apportion the remaining 66 FEMA replacement units in the following
manner: 6 to the Upper Keys and 60 to the Lower Keys, As more FEMA
replacement units come available they will be directed to areas of greatest
need,
Planning Department
Page 1 of 4
March 6, 2000
. ~BOCC Affordable Housing Action Plan:
\1!!!Jl Issues and Recommendations
Issue:
How to move forward with the BOCC's Affordable Housing Action Plan.
This issue involves the following considerations: which are the most
appropriate sites; what is thejinancialjeasibility of the options for the
FEMA replacement units (Le, home ownership, small scale rental and large
rental developments); private/public partnership opportunities and constraints;
and project management.
. Appendices II & III
Discussion:
· The Monroe County LandAuthority has the experience and resources
necessary to recommend which of the sites proposed by the Planning
Department is the most appropriate to purchase for affordable housing
using County funds,
· The Monroe County Housing FinanceAuthority has the experience and
resources necessary to recommend which affordable housing options and
proposals are the most financially feasible and would be in a strong
position to receive State and Federal funding assistance,
Recommendation #2a:
Approve the sites presented by the Planning Department as those to be
considered for the ROCC's Affordable Housing Action Plan
Recommendation #2b:
Direct the Land Authority to work with the Monroe County Housing
Finance Authority in carrying forward the ROCC's Affordable Housing
Action Plan and provide recommendations to the Board on the following:
· purchasing sites;
· the number and type of units to build on these sites;
· state and federal funding opportunities; and
· additionallocalfund raising and/or subsidies necessary for building the
affordable housing action plan units,
· ~La~ C~/
Planning Department
Page 2 of4
March 6, 2000
, ~BOCC Affordable Housing Action Plan:
~ Issues and Recommendations
Issue:
How to maximize the use of ROGO allocations for affordable housing,
. Appendices I, II & III
Discussion:
· Since the beginning of RaGa more affordable housing ROGO allocations
have rolled over into market than have been used to build affordable
housing (Appendix II),
· The affordable housing RaGa allocations have been under utilized in the
past due to the following factors: limited developer profitabilityof
constructing affordable housing that meets all applicable federal, state and
local requirements; misunderstandings and concerns regarding the 20-deed
restriction of residential dwelling units built with affordable housing; the
supply/demand imbalance of affordable housing was not as acute as it is
now due to homes lost to hurricane damage, FEMA regulations and to
gentrification (Appendix III),
Recommendation #3:
Utilize current policies for current and future affordable housing ROGO
allocations (i,e, flexibility in RaGa to allow for borrowing from future
RaGa allocations and the market RaGa category), This could involve the
following:
· matching affordable units being constructed using FEMA replacement
units with those from the affordable housing RaGa category;
· increase the percentage of ROGO allocationsfor affordable housing, this
will help offset the loss of units from the affordable to the market RaGa
category that occurred in the past due to the roll over of unused affordable
housing RaGa allocations; and
· directing a portion of affordable housing ROGO allocations to non-profit
housing associations,
~Ac Q2,t.
.# -;; 6e..s'<.I'e.-/o ..,~ ~ a//oc.
Planning Department
Page 3 of4
March 6, 2000
, ~BOCC Affordable Housing Action Plan:
~ Issues and Recommendations
Issue:
How to maximize developers' abilities to build affordable housing today,
· The Planning Department's review of affordable housing costs indicates
that small scale affordable housing rentals need substantial subsidies in
order to be attractive to developers (Appendix III),
Discussion:
· Affordable housing opportunities in areas zonedMixed Use (MU) and
Suburban Commercial (SC) are currently restricted by the density limits
set for these areas in the Monroe County Code (County Code),
· Under the County Code the maximum net density in SC areas is 6 units per
buildable acre and in MU it is 12 units per acre,
· Affordable housing opportunities in MU and SC areas are furtherlimited
by the County Code requirement that apartments with more than four units
in these zones have an associated commercial use
· These two limiting factors can be effectively addressed by makinga text
amendment to the County Code,
· Such an amendment would not require an amendment to theMonroe
County Year 2010 Plan (201 o Plan ) since the County Code is more
restrictive on these two items than the 2010 Plan.
· The Planning Department will be undergoing anintensive review and
revision of the County Code this March and April, during which time they
could make the above mentioned text amendments,
Recommendation #4:
Direct the Planning Department to proceed with a text amendment to allow
for the following changes toSuburban Commercial and Mixed Use zoning
areas regulations:
· increase maximum net density up to 18 units per acre (the 2010 Plan
allows up to 18 units per acre in these zoning areas); and
· allow commercial-apartments without associated commercial uses (the
2010 Plan does not require a commercial use to be associated with SC and
MU zoning areas),
Planning Department
Page 4 of 4
March 6, 2000
"C
G)
G)
z
><
:s
C
G)
Q.
Q.
<t
"... 10 ,.... 0 ('t) 0> ....,. "... ,.... "... <0 N "... <0 ....,. <0 CO 10 N ....,. CO ~ ('t) <0 10 CO ~
0> 10 <0 0 0 0 "... 10 "... 10 ,.... ,.... ....,. ~ 0 "... N N "... ,.... CO 0> ('t) ,.... ,.... 0
0 "... "t CO 0> "... CO 0 ,.... 0> 10 <0 ....,. ,.... 10 N ....,. N ('t) N 10 N "... <0 <5
'P "... "... "... "... ..,j '8
0
N "...
.r::.
-
CIl
~
10 ,.... ~ 0 10 0> 0> 0 N ,.... ~ 0 "... CO 0> ....,. ('t) N CO <0 ('t) CO ~ 10 ,.... N -
It) c:
....,. 0 10 ,.... 0> ,.... 10 0 ;1; ,.... "... ....,. 0> "... "... N "... <0 co N ('t) <0 N CIl
0 "... N. CO CO 0 ,.... 0> ,.... 0> <0 ....,. ,.... ('t) ....,. N ....,. N ('t) N 10 N "... ('t) E
0 ..,j
N "... "... "... Ul
"... Ul
CIl
Ul
.. 0 10 ~ N 10 "... CO ,.... ..... "... 0> N ,.... ('t) 0 N 0> 10 0 ('t) ..... CO 10 <0 <0 ....,. ~ ,.... ~
G) 0 ,.... 10 0 ('t) CO 10 ~ It) 0> ;1; ~ ,.... ,.... 10 0 ,.... .... 0 N 'P "... 10 10 "... 0> 10
- 0 O. "... CO CO O. ,.... 0> C") CO ....,. <0 ('t) U> ....,. N ....,. N cot ('t) N 10 N "... Ul
C 0 ,..: M aJ
G) N .... "... "... 'P
0::: CIl
Z
('t) CO d!j ....,. ('t) ,.... N <0 0> <0 ,.... 0> N <0 CO ('t) <0 ,.... CO <0 <0 <0 "... "... CO <0 Ol
It) 0 "... CO CO ....,. ....,. N <0 ('t) ~ <0 ~ ('t) 10 "... CO "... 0 ....,. N 0 0> ('t) ....,. "... c:
en 0 "... ,.... ,.... 0> ,.... 0> ,.... CO 10 ....,. ('t) ....,. N ('t) N ('t) N 10 N "... ....,. 'in
en ri
'P "... "... :J
"... 0
J:
0 0 CO "... "... 0 "... ,.... 0> CO ('t) ~ 0 N "... 10 ,.... N N ~ 0> 10 CO <0 "... d!j ro
('t) CO ('t) <0 CO 0> "... CO N 0> ('t) CO "... N 0 <0 "... 0> ~ CO ,.... N N "0
0 CO 0> ,.... ,.... CO <0 0> <0 CO ....,. <0 ....,. 10 ('t) ....,. N ('t) N N N "... "... ('t) 'i::
en N .Q
en "... u.
'P
-
0
~
,.... "... 10 CO CO ('t) <0 ,.... N 0 N "... <0 0> 10 ~ "... ....,. 0 10 <0 0> 10 0> <0 0> ~
0 0 0> ,.... "... "... ,.... 0 <0 0> 0 0 CO N ,.... N CO N ~. <0 ,.... <0 "... "... 10 0 .~
'P N. <0. "... "... ('t) 0> "t 0> "t "... "... 0> 0 0> 0 <0 <0 10 0 0 10 0> 10 "t CO
0 "... "... "... "... "... "... "... "... "... "... "... "... "... N "... "... ,....- c:
N N :J
C)
,.... ('t) N 0> <0 0 ,.... ,.... 0> 10 N ,.... ('t) N <0 0 CO 0 0> 0> ~ "... 10 N 10 CO c:
It) "... CO 0> "... "... 0 "... 0> "... "... "... "... <0 "... ,.... CO ....,. 0 ,.... CO ,.... 10 CO <0 10 'in
0 "... 10 O. 0 "t 0> "... CO N 0 0 0> 0> 0> 0> 10 <0 10 ('t) 0> 0> ....,.. CO ....,. "... 0> :J
0 10. 0
N "... "... "... "... "... "... "... "... "... "... "... "... "...
N J:
CIl
.. 0 "... 0> ,.... N <0 ~ 0> 0 10 <0 ,.... 0> CO 0 It) 0> ~ ....,. "... CO N ,.... CO 0 CO 0 0 :0
G) 0 N 0> 0> N N d!j ~ en ....,. N N 10 0> d!j en 0 "... ,.... C") 0> 0 CO 10 ,.... ....,. ,.... CU
C 0 O. ....,.. 0> 0> "... O. N "... 0> 0> CO CO It) 0> <0 ....,. It) "t 0> ,.... ('t) ,.... ....,. 0 -e
~ 0 f1i iii' N
0 N .... "... "... "... "... "... "... "... "... ~
<(
...
<0 0 ....,. <0 CO ('t) <0 ('t) <0 <0 ,.... 0> ....,. 10 0> ,.... 0> "... ,.... 10 10 <0 ....,. ,.... 0 ('t) J2
....,. "... N <0 10 "... ,.... "... CO <0 ,.... "... ....,. CO d!j 0 ,.... 10 0 d!j CO 10 "... 0 0> ,....
0> ....,.. 0> CO 0 CO 0> CO 0 CO CO CO CO ,.... 10 10 ....,. "t <0. "t ,.... ....,. 0> 10 ...CO
It) N CIlO>
en "... "... "... "... "... "... --
en N c:<o
CIlO
'P U"O
~~
,.... 1l ~
0 CO ,.... ('t) CO 0> ('t) ('t) ,.... ,.... ....,. 0 ....,. <0 0 CO ~ 0> ('t) 0> CO <0 ~ "... 0> ,.... ~ ~
CO 10 10 ('t) "... 0 ....,. 0> N "... d!j 0 0> "... CO ....,. N 0 ,.... ,.... 10 ,.... 0 N
en CO ('t) CO CO 0 CO 0> ,.... 0 CO CO ,.... ,.... ,.... ....,. 10 ....,. "... ,.... 10 "... <0 ('t) 0> "t
en "... "... "... "... "... "... "... CP.;j
'P
N UJ c:
o is
!Su
w ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ o ~
:::E 10 10 10 0 10 10 10 0 10 10 10 0 10 10 10 0 ~ ~ ~ 10 0 ..J Cl)C
~ "... r-..: ~ ~ r-..: ('t) ('t) ,. ,. 10 0 N 10 + ~ ~~
0 ~ N I N I N I ,.... N ,.... I 10 0 10 0 "... "... ~
0 "... 10 "... 10 ~ ~ ~ 10 ('t) 10 ('t) 10 ,. 10 ,. 10 10 <.9 ,.... "... I I
0 10 "... I N I r-..: I I r-..: r-..: I I I 0 10 0 0 ~ ...
~ I I 0 10 0 N 10 ,.... 0 N 10 0 N 10 0 10 0 10 0 N 10 J2
0 10 "... "... "... "... N N N N ('t) ('t) ('t) ('t) ....,. ....,. ....,. ....,. 10 10 <0 ,.... "... "... "... I-
Q
-
Q
N
I
Q
0')
0')
-
fI)
CD
E
o
CJ
c
-
"C
'0
.c
CD
fI)
=
o
z
~
c
=
o
(J
CD
o
..
c
o
:E
... ... ...
e-E e-E e-E
~ G) ~ ..J ~ G) ..J ~ G) C ..J
ee.2 ~ .s e ~ .s e ,!! ~
... 0 ~ ~ 8 ~ ~0"C
i~G) 0 0 U G) 0
- > I- ~.s.2 I- ~.sE I-
o
o
o
!::!
en
en
en
'P
..
.2
-
C
G)
E
1::
ftI
Q.
G)
o
C)
C
'c
C
ftI
ii:
~
C"""
::sO
00
00
~
G)('t)
00
..-
C 0
0"0
:::E c:
" CIl
G) CIl
J::.r::.
- -
>->.
.c.o
"C>.
G)"O
en CU
::s ~
en CIl
G).o
'C "0
0-
C):J
G) 0
_.r::.
ftI Ul
00
G)O
E~
o ...
gJ2
- Ul
"C ...
_ CIl
0.0
J:: E
G) :J
en c:
::s"o
o CIl
J:-
CU
0"0
:JCl.
J:2-
"
:c
-
C
J:: 0
_ E
6-S
E J:: en
-1:0
Sou
!.Eg'
U S 'en
C)en::s
coo
'en U J::
::s C) ,
o c ><
J:: ,- ftI
, ~ E
><0;;
E.c:~
-><N
It)ftI'P
NEU>
N_tIt
a _
'POG)
tltCOE
'G): 0
E'G)g
8 E ,-
c 0 ><
,- U ftI
>< .5 .E-
ftI ,
E><2
_ftl-
oEIt)
o_a
OO~
a)'Otlt
~~II
II ~ ~
fa II .3
:s~~
G) 0 G)
:::E..J>
>-
Q.
Q.
::I
rn
.~
-g m
CI) c
8: 0
c( :t:i
C'G
(.)
o
-
<C
<C
:E
w
U.
'tJ
C
C'G
o
C)
o
a:::
C)
c
.-
m
::J
C)
c
.-
m
:::J
o
:I:
CD
:c
C'G
"E
~
<(
~
CD
Z
C)
c
.-
'tJ
-
.-
:::J
m
~
~
-
C'G
:t:i
C
CD
....,
o
a.
-
~
.s
C'I CI)
J!!~
~ E
... e
c::O;;;:
CD~
5:0
ca ~
-(j
i:t:::
Its
~~
~O)
.S:
'!:::!
~
:::>
-
0-
(.!)
o
Q:
g.~
o .S:
It ~
.! ~
.Q....
ca 0
-e~
~~
q:6,
.S:
.!:::!
~
2.
0-
(.!)
o
Q:
0)
t::
:s
ctl
E
~
....
o
o~
,,0
o<X:l
0:: 0)
... .S:
Q):S:l
~~
~
ffi
8:
::)
LIJ
5
s
::e
Bi
~
o
..,J
en
..J
~
o
I-
~
02
"0
CD
~
II)
,!!2
e
~
c::
ca
S
S'
ClC)
t:.
~
o
C)
Q)
...
n:l
o
o
"
o
0::
...
Q)
.::t:.
....
n:l
E
Q)
.c
...
o
...
c
~
~
o
"0
CD
:::::
e
~
~
(/)
c
o
~
n:l
o
o
CU:o-,
C)C)
III.~ ~
C(/)_
o :J
,- 0 0)
'tV .c .S
CJ Q) II)
0- ~
_..0 0
<c.{g.c:
O .... CD
0_
C):t::.Q
o n:l ca
O::lD-e
"'a~
~ == ca
0..-1<
c;)'
e.
~
~
~
~
o
..,J
"0
c::
ca
#if
-..;;..
~
~
CD
=s
"0
i
#-
C)
~
-
~
~
~
CD
Q"
~
C
o
:;:;
::J
.Q
'i:
...
111
C
-I<
Q)
I/)
<U
l!!
u
~~~
_~~"3
B 8
m a. I/)
::l c:
.~ >-.2
_ .0 ~
~ .!!f .2
-;; 1Q m
0).00
~ m 0
0)::l0
fij 2 0::
- <U 0)
t: c: c:
~ <U '00
0.: c: ::l
<:) 0 0
.... O).t:
<:) c: Q)
C\j .- :0
"O~<U
c: 0 "E
<U .t: 0
'" Q) :s::
-0 :0 <U
,~ <U '0
'-' "E
.o~~
5 <U E
o 0 ::l
t) - c:
Q) Q) 0)
e ~ =
t: <U
~ E l!!
<'O~
0) c: ....
c: 0 0)
.~ ~ ~
.~ .2 .g>_
~ m I/)
;; 0) ::l
c: 0) 0
l!! S .t:
.... c: 0)
::l !Q :0
U t:: <u
.~ 0) "E
...... a. 0
5~~
8.1;;0
~ .2- ~
.- "0 0
~ <u +:l
<( B ~
~~g
'c :g <u
E 0 ~
E '00 ~
.~ '"
o E -
~ E ~
00....
E u B
O)~O)
E 5 =
t:: 0 c:
~ U <u
0) ...... =
~f?,~Qj
... ... - 1;j
O .t: <u 0)
z.: ~ 0,
I/)
-
'c
::l
- ....
~j
U
om
o 5
O+:l
0::'5
0"0
en <u
"0 .~
"0 <u
<u .0
B 0) Q)
~ 5 1Q
c: ~ !
6 J2 g
u cb'-
0) c: :2
o 0 ::l
2 <u 8
o c: I/)
:!: O:t::
I/) g>~
0) ._ ....
- U U
.g~:t::
c: a. c:
0) 0) ::l
- ....-
<u "0 c:
.t: c: 0)
- <u E
~O)O)
c: c: U
6 ~~
" ._ a.
'-'El!!
~~<(
- .- :!:
"O....w
fijJ2u.
~ ~ '6
I/) .... ....
:t:: g>.8
5i a E
~ <u E
0) g> 0)
.o:c=
t:~~
Q).gJ2
~ 1;; l!!
Q) 0) 0)
~.~ ~
'<:(~.
.... c: 0)
o ::l.S
E: 0 I/)
:;, u 6
"tJ0).t:
t: 0 0)
~ 2-
o 0.0
E::!:~
Q) ....
~ 1Ii~
<u 5 <u
"0 .- ....
0)~J2
~o"O
._ - 0)
I/) m ~
<(CIOI/)
u .... 0)
o lB :s
Q) >- I/)
.t: 1/).2
I- :t:: u
'" .9 5i
o
o
o
~
i')
o
0)
:0
<u
"E
~
<u 0
"fi0
<u 0
0) 0::
o
- 0)
- c:
0) '00
~ ::l
<u 0
E .t:
~~
o <u
o "E
+:lJ2
!'!! ......
<u <u
_ c:
<u <u
02
o I/)
o "0
0:: c:
...... .~
o 0)
"0"0
c: !'!!
0) I-
0) _
.t: I/)
- c:
.t: 'm
0)0)
::l <u
e 0)
= :S
"0 0)
~ ~
e 0
.... u
o _
.0 c:
5i .~
0)0..
.0 a.
0) <u
> 0)
<u c:
.t: '00
I/) ::l
c: 0
o .t:
~ ~
.2 <u
m "E
O~
o <u
0"0
~~
>- <u
~ ~
.... <u
2i.~ iii
:3"l!!rD'
0) 0) ~
.t: = ....
... '- 8-
'0 ~ a.
- 0) ::::l
c: c: 0)
~ ~ =
0) ~ ,S
a. c:
~.2 5
c ..... .-
0) ~ -
~ 0 ~
1-=.2
... <u m
Multi-Unit Median Income Housing
No Government Subsidy
Cost of 2 affordable units, each with 2 Bedroom/2 Bath
Land Cost
Other ConstructionlLandscaping Costs
Total Cost of Construction & Land
Loan Amount (80% of Costs)
Debt Service @ 9.5% 20 Years
Cash Invested in project
Yearly
$ 180,000.00
$ 20,000.00
$ 10,000.00
$ 210,000.00
$ 168,000.00
$ 23,489.88
$ 42,000.00
Gross Rents $ 2,450.00 $ 29,400,00
Less Vacancy (5%) $ 122.50 $ 1,470.00
Net Rents $ 2,327.50 $ 27,930.00
Expenses:
Principal & Interest $ 1,957.49 $ 23,489.88
Taxes $ 200.00 $ 2,400,00
Insurance $ 300.00 $ 3,600.00
Maintenance $ 100.00 $ 1,200.00
$
Total Expenses: $ 2,557.49 $ 30,689.88
Net Cash Flow $ (229,99) $ (2,759.88)
Depreciation Expens $ 545.98 $ 6,551.76
Taxable Income $ (775.97) $ (9,311.64)
Tax Advantage $ 3,072.84
Net Cash Flow $ (2,759.88)
Net Return $ 312,96
Investment Return % 0,75%
Developers would likely be unable to make an acceptable rate of
return on their investment in small scale affordable housing developments
at median income rents unless they receive a government subsidy.
Appendix III (a): Costs
Multi-Unit Low Income Housing
$30,000 Subsidy
Cost of 2 affordable units, each with 2 Bedroom/2 Bath
Land Cost
Other Construction/Landscaping Costs
Total Cost of Construction & Land
Local Government Subsidy
Loan Amount (80% of Costs)
Debt Service @ 9.5% 20 Years
Cash Invested in ro'ect
Yearly
Monthly Yearly
Gross Rents $ 1,960.00 $ 23,520.00
Less Vacancy (5%) $ 98.00 $ 1,176.00
Net Rents $ 1,862.00 $ 22,344.00
Expenses:
Principal & Interest $ 1,332.00 $ 15,984.00
Taxes $ 200.00 $ 2,400.00
Insurance $ 300.00 $ 3,600.00
Maintenance $ 100.00 $ 1,200.00
$ -
Total Expenses: $ 1,932.00 $ 23,184.00
$ -
Net Cash Flow $ (70.00) $ (840.00)
$ -
Depreciation Expense $ 545.98 $ 6,551.76
$ -
Taxable Income $ (615.98) $ (7,391.76)
Tax Advantage $ 2,439.28
Net Cash Flow $ (840.00)
Net Return $ 1,599.28
Investment Return % 4.44%
Unless developers receive a governement subsidy they
would likely not make an acceptable return on units
rented at low income rates.
$ 180,000.00
$ 20,000.00
$ 10,000.00
$ 210,000.00
$ (30,000.00)
$ 144,000,00
$ 15,984.00
$ 36,000.00
Appendix III (b): Costs
Appendix III (c): Costs
Affordable Housing Scenerio: Single Family Home Rental
No Government AssistancelSubsidy at Median Income Rents
Cost of 1,152 SF 2 Bedroom/2 Bath Modular Home
Land Costs
Other Construction/Landscaping Costs
$ 85,000.00
$ 15,000.00
$ 7,500.00
Loan Amount (80% of Costs)
Debt Service @ 9.5%
Cash Invested in ro'ect
Yearly
$ 86,000.00
$ 9,619,80
$ 21,500.00
Monthly Yearly
Gross Rents $ 1,225.00 $14,700.00
Less Vacancy (5%) $ 61.25 $ 735.00
Net Rents $1,163.75 $13,965.00
Expenses:
Principal & Interest $ 801.65 $ 9,619.80
Taxes $ 100,00 $ 1,200.00
Insurance $ 150.00 $ 1,800.00
Maintenance $ 50.00 $ 600.00
$ -
Total Expenses: $1,101.65 $13,219,80
$ -
Net Cash Flow $ 62,10 $ 745.20
$ -
Depreciation Expense $ 244,25 $ 2,931.03
$ -
Taxable Income $ (182.15) $ (2,185.83)
Net Cash Flow $ (2,185.83)
Tax Advantage $ 967.24
Net Return $ (1,218,59)
Investment Return % -5,67%
Developers would likely lose money on renting single family
homes at the median income rent level ($1,225/mth.) unless
they receive a govenement subsidy.
Monroe County Planning Department and Marine Bank, 1999
Appendix III (d): Costs
Affordable Housing Scenerio:
Single Family Home Ownership
Affordable Housing Home Ownership
Cost of 1,152 SF 2 Bedroom/2 Bath Modular Home
Land Costs
Other Construction/Landscaping Costs
$ 85,000.00
$ 15,000.00
$ 7,500,00
Year!
$ 102,000.00
$ 9,458.00
Principal & Interest $ 788.15 $ 9,457.80
Taxes $ 100,00 $ 1,200,00
Insurance $ 150.00 $ 1,800.00
Maintenance $ 50.00 $ 600.00
$
Total Ex enses: $ 1,088.15 $ 13,057.80
Home owners receive a more favorable loan and debt service
than developers, therefore their monthly expenses can be lower than
those of a developer renting affordable units to qualified tenants
This scenerio shows the value in the work of groups, such as Habitat for Humanity and
Community Land Trusts, that are able to create affordable home ownership opportunities.
Monroe County Planning Department and Marine Bank, 1999