Debt vs. Income
for Carhenge Project
AMI Band Rent Capacity vs. Balloon-Adjusted Annual Debt Service
Red outline = annual debt service for the square footage assigned to that AMI band. Blue fill = income-supported rent capacity.
Total Project Debt Service vs. Income — Balloon-Adjusted
—
Calculation of Debt vs Income
Fixed Assumptions
These values are held constant unless changed by selecting a different project.
40%Single-person households
35%Two-person households
25%Four-person households
—Residential square feet
—Commercial square feet
—Upfront grants/payments
—Land cost, not debt-serviced
Each AMI band uses one blended income number from the household-size mix above.
Project-specific assumptions will appear here.