Hi,
Upon close review several corrections have been made. One element of our County property taxes I was unsure of (and am still – Does anyone know the level of assessment on newly constructed residential property in Lakewood?) is the level of assessment. I thought on initial creation the assessed value would equal the market/purchase price. Upon close scrutiny, I see newer property in the county is given the same level of assessment as older property. For Cuyahoga County it appears our level of assessment is slightly more than 35%. So, I reworked the numbers with that level of assessment (until someone tells me otherwise). You can check the figures I used in my calculations with your property tax bill.
Therefore, here are the corrected numbers:
Annual additional City revenue from Income taxes: $ 420,000
Annual additional City revenue from property taxes: $ 1,797,075
Total annual additional City revenue: $ 2,217,075
-------------------------------------------------------------------------------
Annual additional School revenue from property taxes: $ 5,211,518
-------------------------------------------------------------------------------
Annual additional Library revenue from property taxes: $ 269,561
-------------------------------------------------------------------------------
Annual additional County revenues from property taxes: $ 1,707,221
============================================
Total annual additional revenues $ 8,985,375
============================================
This would not take into account any support needed to construct the project via TIFs or other means.
Assumptions:
1). Average family income of new residents $ 200,000.
2). City income tax 1.5%
3). 140 new families living on the project
4). Average property value $1.25 million for each home
5). 140 new homes on project
6). Total property tax rate 14.67% (Not 13.7667%)
(Calculated from property taxes, it’s the same for everyone and on property tax web site)
7). Property tax split up: City 20% School 58% Library 3% County 19%
8 ). In Cuyahoga County, the Level of Assessment is 35%. Look at your property on the web site. See:
http://auditor.cuyahogacounty.us/repi/default.asp
On property tax no HB 920 reduction since all new property
Income: $ 200,000 * 140 = $ 28,000,000 * 1.5% = $ 420,000 per yr City income tax. These residents will need to make enough to afford the mortgage. I worked backwards to get this number.
Property:
Average Market value = $ 1,250,000
Assessed Value = Market Value * level of assessment = $ 1,250,000 * .35 = $ 437,500 avg. assessed value
$ 437,500 * 140 units = $ 61,250,000* 14.67% = $ 8,985,375 per yr property taxes to be split
City cut (20%) = $ 1,797,075
School cut (58%) = $ 5,211,518
Library cut (3%) = $ 269,561
County cut (19%) = $ 1,707,221
=============================================
Plus, we can get the Lakewood Park fixed up by the developer and we get revenues from the marina. Also, keep in mind there would be no lose of revenues from removing existing properties that are currently paying property taxes.
This would make the ROI = $ 50,000,000 / $ 8,985,375 a year = 5.6 years.
Sorry for the earlier mistake. I will revise those posts.