| Assumptions | Value |
|---|---|
| Cost of Solar PV | $3,000 per install |
| Solar Needed per Unit | 3.00 kW |
| Annual Solar Production Per Unit | 4000 kWh |
| Utility Rate for Residential Meters | $0.12 per kWh |
| SREC Value | $10 per MWh |
| IRA incentive from one of the programs | $1,000 per Unit |
| ITC for Solar | 40% |
| Value of Tax Credits | 90% |
| Value of 9% LIHTC | 90% |
| Value of 4% LIHTC | 40% |
| Value of Depreciation | 25% |
| Income Tax Rate | 21% |
| DSCR | 1.15 |
| Debt Constant | 6.50% |
Calculations
| Cost of Solar for Property | $0 |
| Solar Production Possible for Property | 0 kWh |
| Value of Annual Solar Production | $0 |
Potential Value of Benefits to Your MFAH Property*
| At the Lower End | $0 |
| At the Higher End | $0 |
Low-Income Housing Tax Credit (LIHTC)
| Select Option: | |
|---|---|
| Potential Total Value of Benefits to Your MFAH Property | $0 |
| Value of | 9% LIHTC | 4% LIHTC | No LIHTC |
|---|---|---|---|
| Tax Credit Equity | $0 | $0 | $0 |
| ITC | $0 | $0 | $0 |
| MACRS Depreciation | $0 | $0 | $0 |
| SREC | $0 | $0 | $0 |
| IRA incentives | $0 | $0 | $0 |
| Supportable Debt | $0 | $0 | $0 |
| TOTAL | $0 | $0 | $0 |
These estimates are based on numerous assumptions. For a more accurate result