Skip to content

Restricted rents and the operating pro forma — Arkansas

Phase 5 of 11

"What can we legally charge — and can we defend the pro forma without a published number to lean on?"

Not yet coveredDay one for the rent math; months of revision until ADFA's own underwriting — and the lender's — settle the pro forma

What happens, and in what order

The rent-to-debt sequence, in order
StepWhat happens
1Pull the current HUD MTSP limit yourself — ADFA's own posted table hasn't been updated since 2023
2Compute the maximum gross rent by bedroom count and AMI tier
3Subtract the utility allowance to get net rent
4Where the unit carries assistance, take the lesser of the tax-credit rent, the RD basic rent, and the HUD contract rent
5Build the rent roll
6Subtract a 7% minimum vacancy factor and reasonable operating expenses to get NOI
7Size permanent debt against ADFA's 1.15 debt-coverage floor and carry it fifteen years in the MFHA workbook

The steps are strictly chained — each one depends on the last.

Who builds it, and who re-underwrites it
RolePart in the process
In-house development analystBuilds the MFHA workbook and the 15-year pro forma, usually against a HUD table nobody at ADFA re-checks
Development director or principalSets the income/expense trend, vacancy, and reserve assumptions ADFA will judge for "reasonableness"
Construction and permanent lender, LIHTC equity investorRe-underwrite independently once the deal is real, and can require a higher DCR floor or reserve than ADFA's own minimum
ADFA staff (Housing Review Committee)Underwrites at application, issues a deficiency notice during the Review and Response Period, and re-checks the MFHA again at final cost certification
ADFA Board Housing Review Committee / Board of DirectorsApproves any material change to the application after submission, and adopts the QAP itself each cycle
How long each piece takes
TaskTiming
Rent and income-limit mathDay one — it drives the capital stack and precedes almost everything else
First-pass restricted rent rollFast once you have the correct HUD table in hand; the slow part is confirming ADFA's own posted page isn't the current one
Utility allowance documentationMust be signed and dated within six months of the Application Deadline (the first Monday of February)
Review and Response Period10 business days from ADFA's electronic deficiency notice to respond
Fifteen-year pro formaA day to build in the MFHA workbook, then months of revision as the lender and investor push back on the trend rates you picked

Nothing in this sequence has a checkpoint that catches a stale limits table or an undocumented trend assumption on its own. Both are things a Development Team supplies by hand into a workbook that does not verify either one.

Which table applies — and who actually keeps it current

What ADFA's own Income & Rent Limits archive still shows, as of this research
DocumentEffective datePosted
2021 LIHTC Multifamily Tax Subsidy Projects (MTSP) Income and Rent Limits4/1/2021Dec 19, 2024
2022 LIHTC MTSP Income and Rent Limits4/18/2022Dec 19, 2024
2023 LIHTC Non-Rural Income and Rent Limits5/15/2023Dec 19, 2024

No 2024, 2025, or 2026 vintage is posted in ADFA's own Income & Rent Limits document category. The upload timestamps are recent; the underlying numbers are not.

ADFA's own guidance tells applicants exactly where the real number lives, and it isn't ADFA's website. Its "Income and Rent Limit Web Links" document sends applicants straight to HUD's MTSP dataset and states plainly: "ADFA utilizes the Novogradac Rent & Income Limit Calculator for the Low Income Housing Tax Credit Programs Annual Limits." There is no ADFA-maintained rent-limit table to trust or distrust here — there is only whichever HUD vintage applies to your placed-in-service date, read off HUD's own dataset or a calculator built on it.

Stops at the 2023 MTSP vintage (effective 5/15/2023)ADFA's posted income/rent limit archive
HUD's MTSP dataset (huduser.gov) plus the Novogradac Rent & Income Limit CalculatorADFA's own stated source of truth

The same trap catches Arkansas developers that catches everyone else: "60% AMI" is not 60 percent of the county's median income. Every MTSP tier derives from HUD's Very Low-Income Limit (the 50% column), which carries its own high-housing-cost adjustments and floors. The correct move is always to read the published tier off HUD's table or the Novogradac calculator ADFA itself points to — never to multiply a median by a percentage.

Arkansas is heavily rural, so a separate rule matters more here than in most states. ADFA's own guidance flags it directly: a LIHTC property in "a rural area (as defined in section 520 of the Housing Act of 1949)" may use the greater of the area median gross income or the national non-metropolitan median income — a rule added by the Housing and Economic Recovery Act of 2008. ADFA points applicants to USDA's own rural-eligibility lookup tool to determine whether a site even qualifies. Get the rural determination wrong and every AMI tier downstream is computed off the wrong base.

The federal rent formula — and the one thing ADFA's own workbook won't check for you

A unit is rent-restricted if gross rent does not exceed 30 percent of the imputed income limitation applicable to the unit (IRC Section 42(g)(2)(A)). Nothing in Arkansas law changes that math — it's the same nationwide computation every state starts from: max_gross_rent_monthly = FLOOR(imputed_income_limit × 0.30 / 12).

Imputed household size by bedroom count (IRC Section 42(g)(2)(C))
Bedroom countImputed household size
0BR (no separate bedroom)1
1BR1.5
2BR3
3BR4.5
4BR6

Arkansas's own application form doesn't compute any of this for you. Open the Multi-Family Housing Application (MFHA) workbook to Section XVI, "Development Tax Credit Rents," and the AMI-tier rows — 20% through 80%, plus Low HOME and High HOME — are blank cells the applicant fills in by hand. The rent schedule in Section XVII does the arithmetic from there (gross rent minus utility allowance equals net rent; net rent times unit count equals monthly income), but nothing in the workbook cross-checks the gross-rent figure you typed against FLOOR(imputed income × 30% / 12) or against the correct HUD county table. A typo, or a number pulled from a stale table, carries through the entire fifteen-year pro forma with no formula in the tool ever flagging it.

Rev. Proc. 94-57 lets an owner elect the gross rent floor at the placed-in-service date instead of the credit-allocation date, by written notice no later than the PIS date; absent that election, the default point is the credit allocation itself. Nothing found in ADFA's current QAP restates or overrides that federal default the way some states' agency memos do — so the plain Rev. Proc. 94-57 default governs unless an affirmative election has been made.

The minimum set-aside election, and Arkansas's own guardrails on the Average Income Test

The four federal minimum set-aside elections (MFHA Section XIV)
ElectionRequirement
20/50At least 20% of units rent-restricted and occupied by households at 50% or less of AMI
40/60At least 40% of units rent-restricted and occupied by households at 60% or less of AMI
Deep Rent SkewingAs referred to in IRC Section 42(g)(4) and defined at Section 142(d)(4)(B)
Average Income TestAt least 40% of units rent-restricted, each unit designated at an imputed income limitation the owner sets, averaging 60% of AMI or less

The election is irrevocable once made on the MFHA.

Arkansas layers two of its own conditions onto the Average Income Test election that the federal statute doesn't itself impose. An Average Income Test application may not include any unrestricted, market-rate units — employee units are the only carve-out — and it may not disproportionately concentrate low designations in one bedroom type: the average designated AMI among three-bedroom units, for example, cannot exceed 60 percent. ADFA may waive either restriction for a rehabilitation application, to better fit the incomes of tenants already living there.

Utility allowances

Under 26 CFR Section 1.42-10, gross rent includes a utility allowance for any utility other than telephone, cable, or internet paid directly by the tenant, and the allowance source follows a strict, order-dependent federal hierarchy — this applies in Arkansas exactly as it does everywhere else.

The utility allowance hierarchy (26 CFR Section 1.42-10(b))
PriorityConditionAllowance source
1RHS-assisted buildingRHS-prescribed method
2Any tenant receives RHS assistanceRHS allowance for all rent-restricted units
3Building rents or utility allowances regulated by HUDHUD allowance
4A tenant receives HUD rental assistancePHA allowance for Section 8 Existing Housing
5Everything elsePHA allowance by default, unless overridden by a utility-company estimate, agency estimate, the HUD Utility Schedule Model, or an energy consumption model

Arkansas's overlay is a paperwork rule, not a substantive narrowing. The MFHA (Item 23) requires documentation from the utility entity selected — signed and dated within six months of the Application Deadline — showing the allowance for every utility type and unit size. The one exception: an acquisition/rehabilitation application for an existing HUD- or RD-financed development can submit the current executed HUD or RD rent schedule instead. On the application itself, the source is checked off as one of five: Public Housing Authority, Utility Company, HUD Utility Schedule Model, Rural Development (USDA RD), or Energy Consumption Model.

Unlike California's CTCAC, nothing found in ADFA's QAP or application materials narrows the "energy consumption model" method to a state-specific calculator or a required certification. The applicant's engineer-prepared model stands on the general federal requirement alone, with no Arkansas-specific tool identified in this research.

Which revenue counts — and the lesser-of stack Arkansas builds into the form

Section 42(g)(2)(B)(iv): gross rent does not include any payment under Section 8 or a comparable rental assistance program — the same federal rule that lets a project-based unit collect contract rent above the LIHTC limit while only the tenant portion is tested.

For a unit that isn't project-based assisted, the MFHA's own rent-schedule instructions are explicit: rent "shall be no more than the lesser of tax credit rent limit or RD basic rent or HUD contract rent." Three ceilings, not one — and the applicable rent is whichever of the three is lowest, not the LIHTC-only figure a first-pass model tends to default to.

Low HOME and High HOME rent, as defined on the MFHA
Rent typeDefinition
Low HOMENot greater than 30% of the adjusted gross income of a family at 50% of AMI, adjusted for unit size; proposed rent plus the HUD utility allowance can't exceed this limit
High HOMEThe lesser of 60% of AMI or the applicable High HOME rent; on HOME-only deals, compare against the area's Fair Market Rent and the 65%-of-FMR test

An applicant proposing project-based rental assistance must submit the executed contract (or a commitment letter, if not yet executed), the corresponding RD Form 3560-7 or HUD Form 92458, and documentation of the most recently approved rent (Item 17). If that approval or waiver isn't in hand by the carryover-allocation Application Deadline, ADFA can terminate the award outright — a rent-documentation gap, not a construction delay, is what kills the deal at that stage.

The pro forma is a blank workbook — Arkansas hasn't pre-decided the hard numbers

Pro forma trend inputs (MFHA Pro-Forma tab, cells D5:D7)
Line itemWho sets the rateADFA's role
Annual income increaseApplicant types a percentage into the workbookJudged only for "reasonableness" at underwriting (Item 10(e)) — no published rate
Annual expense increaseSameSame
Replacement reserve increaseSameSame

Unlike CTCAC's fixed 2.5%/3.5%/2% trending or a QAP that codifies its own rates, nothing in the current Arkansas QAP fixes a number here. The only test that survives is ADFA's own case-by-case judgment.

Vacancy and reserves
ItemRequirementSource
Vacancy factorMinimum 7%, enforced by formula regardless of what's typed inMFHA Application tab, vacancy-factor formula
Replacement reserveGreater of $300/unit/yr or the amount the equity investor or lender requiresItem 11(b)
Operating deficit reserveGreater of 6 months of (opex + debt service + replacement-reserve deposits), or the investor/lender requirementItem 11(a)

December bank statements for both reserve accounts are due to ADFA's Compliance Department every February 1st, for the life of the affordability period.

RD-funded developments get a partial pass: if RD requires less initial operating capital than ADFA's own reserve minimum, ADFA credits the RD amount against its own requirement — but the combined total can never fall below ADFA's 6-month floor. And whenever a development has a current RD Form 3560-7, ADFA underwrites straight off that form's income, expenses, and reserves instead of the applicant's own pro forma assumptions.

The debt-coverage floor is the greater of 1.15 or whatever the permanent lender or equity investor requires as a condition of its own commitment (Item 15). Nothing found in the current QAP text imposes a ceiling on cash flow after debt service the way some states' agencies do — over-performing the pro forma is not, on this record, itself a defect in Arkansas. A lender or investor covenant could still cap it; that cap just isn't ADFA's.

ADFA also won't credit a lowered, abated, or deferred property-tax assumption in its own underwriting without adequate documentation (Item 27) — there's no published minimum property-tax rate to fall back on either way, only a documentation bar. And whatever cash flow survives debt service first pays down any deferred developer fee, which is capped at 50 percent of the maximum allowed fee and must clear by the earlier of year 15 or the investor's own deadline (Item 12).

One lever the pro forma can lean on that some states don't have: Arkansas pairs its 9% federal awards with a state credit equal to 20 percent of the allocated federal amount, capped statewide at $250,000 a year (Ark. Code Ann. Section 26-51-1702). It goes to the highest-scoring 9% applications, with ties broken toward Tier 3/4 economic-development counties, then Qualified Census Tracts, then counties that haven't received a federal award in the last three years. It's extra equity, not extra rent — but on a marginal deal it can be the difference that clears the 1.15 DCR floor.

One thing worth saying plainly: this research did not turn up an ADFA-published operating-expense minimum table of any kind — nothing resembling a per-region floor or an operating expense database. That may mean Arkansas genuinely leaves the number to the applicant's own judgment and the investor's underwriting, or it may mean a benchmark exists somewhere this research didn't reach. Confirm directly with ADFA staff before treating "no published floor found" as "no floor exists."

Where this goes wrong

  • Trusting ADFA's own posted income/rent limits page. It stops at the 2023 HUD vintage — go straight to HUD's MTSP dataset, the way ADFA's own guidance tells applicants to.
  • Assuming the MFHA workbook checks your rent entry. Section XVI's AMI-tier rent table is blank manual-entry cells; nothing in the tool cross-checks what you type against FLOOR(imputed income × 30% / 12) or the correct HUD county figure.
  • Proposing market-rate units under the Average Income Test election. ADFA bars them outright (employee units excepted), and separately caps the average designated AMI among three-bedroom-and-larger units at 60%.
  • Pricing an assisted unit off the LIHTC rent limit alone. The MFHA's own rule is the lesser of the tax-credit rent, the RD basic rent, and the HUD contract rent — three ceilings, not one.
  • Modeling a vacancy factor under 7%. The MFHA's own formula overrides anything lower with a hard 7% floor, whatever the applicant typed in.
  • Picking an aggressive income/expense trend rate with no documentation behind it. ADFA has no published rate; Item 10(e) judges "reasonableness" case by case, and an undocumented number is an easy underwriting objection.
  • Underwriting a property-tax abatement that isn't documented. Item 27 bars ADFA from crediting a lowered, abated, or deferred tax assumption without adequate proof — and there's no published minimum rate to fall back on either way.
  • Missing the utility-allowance documentation age limit. The utility provider's letter has to be signed and dated within six months of the Application Deadline, not just "recent."
  • Funding the Replacement Reserve to exactly $300/unit/yr when the equity investor or lender requires more. Item 11(b) takes the greater of the two, and it has to be evidenced every year in a December bank statement.
  • Building an independent pro forma for an RD-funded deal. Where a current RD Form 3560-7 exists, ADFA underwrites off that form's income, expenses, and reserves — not the applicant's own MFHA assumptions.
  • Deferring more than half the developer fee, or leaving its payoff date past year 15. Item 12(b) caps the deferred portion at 50% of the maximum allowed fee and requires payoff by the earlier of year 15 or the investor's own deadline.
  • Assuming a DSCR ceiling caps Arkansas cash flow the way it does elsewhere. Nothing in the current QAP text imposes a maximum-cash-flow test — over-performing the pro forma isn't itself a defect here, though a lender covenant still might cap it.
  • Citing the wrong QAP vintage. ADFA re-adopts the plan — and renumbers its Application Requirements — every cycle; a citation without the year attached (2026 vs. 2027) may already be wrong.

At a glance

State agency
Arkansas Development Finance Authority (ADFA)
Governing plan
2027 Qualified Allocation Plan; competitive application deadline is the first Monday of February
Max rent formula (federal, unchanged in Arkansas)
FLOOR(imputed income limit × 0.30 / 12) — IRC Section 42(g)(2)
Imputed household size
1 for 0BR; 1.5 per bedroom thereafter (2BR=3, 3BR=4.5, 4BR=6)
Minimum set-aside options
20% at 50% AMI, 40% at 60% AMI, deep rent skewing, or the Average Income Test (avg ≤60% AMI)
Average Income Test — Arkansas overlay
No market-rate units except employee units; average designation among 3BR-and-larger units capped at 60% AMI; ED may waive for rehab
ADFA's own posted income/rent limits
Last vintage on file: 2023 MTSP limits, effective 5/15/2023 — no 2024-2026 table posted as of this research
ADFA's stated source of truth
HUD's MTSP dataset (huduser.gov) plus the Novogradac Rent & Income Limit Calculator
Rural income floor
Rural (Housing Act of 1949 Section 520) LIHTC properties may use the greater of area AMI or national non-metro median income (HERA 2008)
Minimum debt coverage ratio
Greater of 1.15 or the lender's/investor's own requirement; RD deals use the current Form 3560-7 figures instead
Minimum vacancy factor
7%, enforced by formula in the MFHA workbook regardless of what's entered
Income/expense/reserve trend rate
Not fixed by ADFA — applicant sets it in the MFHA Pro-Forma tab, judged only for "reasonableness"
Published operating-expense minimum table
None found in this research — unlike some states, ADFA has no per-unit expense floor on record
Replacement reserve
Greater of $300/unit/yr or the investor's/lender's required amount
Operating deficit reserve
Greater of 6 months (opex + debt service + replacement-reserve deposits) or the investor's/lender's required amount
Reserve certification
December bank statements for both reserve accounts due to ADFA Compliance every February 1
Developer fee cap
10% of Net Development Cost (9% deals) / 12.5% (bond deals); deferred portion capped at 50% of the max fee
Arkansas state LIHTC
20% of the allocated federal credit, capped statewide at $250,000/year (Ark. Code Ann. Section 26-51-1702)
Property tax underwriting
ADFA won't credit a lowered, abated, or deferred tax assumption without documentation; no fixed minimum rate published
Rent ceiling on assisted units
Lesser of the tax-credit rent limit, RD basic rent, or HUD contract rent — not the LIHTC number alone

Governing authority

  • Gross rent restriction, imputed household size, Section 8 exclusion from gross rentIRC Section 42(g)(2)(A)-(C), Section 42(g)(2)(B)(iv)
  • Minimum set-aside elections; deep rent skewing definitionIRC Section 42(g)(1), Section 42(g)(4); Section 142(d)(4)(B)
  • Utility allowance hierarchy, optional methods, annual review26 CFR Section 1.42-10(b)-(c)
  • Gross rent floor default point, PIS electionRev. Proc. 94-57
  • Rural income-limit rule referenced in ADFA's own guidanceHousing and Economic Recovery Act of 2008, Pub. L. 110-289; Housing Act of 1949 Section 520 (definition of rural area)
  • ADFA's rulemaking and QAP-adoption authorityArk. Code Ann. Section 15-5-207(b)(20)(A), (b)(26)
  • Arkansas state low-income housing tax credit — 20% of federal award, $250,000 annual statewide capArk. Code Ann. Section 26-51-1702, as quoted in ADFA's 2027 QAP
  • Nonprofit set-aside, per-development 9% credit cap, state credit tie-break orderADFA 2027 Qualified Allocation Plan, Sections III-IV
  • Average Income Test guardrails — no market-rate units, bedroom-type designation cap, rehab waiverADFA 2027 Qualified Allocation Plan, Section V (Compliance)
  • Financial feasibility standard and the "reasonableness of expenses, incomes, and increases" testADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 10
  • Operating Deficit Reserve and Replacement Reserve requirementsADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 11
  • Developer fee cap and deferral limitADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 12
  • Minimum debt coverage ratioADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 15
  • Rental assistance contract documentation requirementADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 17
  • Utility allowance calculation and documentation age limitADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 23
  • Tax abatement not underwritten without documentationADFA 2027 QAP, Multifamily Housing Application Guidelines, Item 27
  • Rent schedule formulas, minimum 7% vacancy factor, Development Tax Credit Rents table, Low/High HOME rent definitions, and the lesser-of rent rule for assisted unitsADFA 2026 Multi-Family Housing Application (MFHA) workbook, Application and Pro-Forma tabs
  • ADFA's own posted income/rent limits stop at the 2023 HUD vintage; ADFA's stated reliance on HUD's MTSP dataset and the Novogradac Rent & Income Limit CalculatorADFA, "Income and Rent Limit Web Links for ADFA Housing" (May 31, 2023); ADFA Income & Rent Limits document archive

See this phase modeled on your own site

Book a demo and we'll walk through it live, or get a quote for your team.