Acquisition
Price$0
 -Loans$0
Down Payment$0
 +Acq Costs$0
 +Loan Points$0
Investment $0
Total SqFt20000
**APOD Current is the Jan 10 cash flow multiplied by 12 (first month * 12) . These numbers will differ from other reports if there are assumed changes in the first year.
Ratios
Capitalization Rate-∞%
Gross Income Multiplier NaN
Cash on Cash-∞%
Debt Coverage Ratio-∞
Price/SqFt$0
Loans to ValueNaN%
Loans Constant NaN%
Loans/SqFt$0


$/SqFt% of EIAnnual $
Gross Incomehide
100 Pharmacy (5000 sf)$0.00∞%$10
101 Lab Tech (2500 sf)$0.00NaN%$0
102 Dentist (2500 sf)$0.00NaN%$0
201 Medical (5000 sf)$0.00NaN%$0
202 Medical (2500 sf)$0.00NaN%$0
203 Medical (2500 sf)$0.00NaN%$0
Base Rental Revenue$0.00∞%$10
Total Reimbursements$0.00∞%$10
Total Gross Income$0.00∞%$10
Less: Vacancy & Credit Loss$0.00∞%$10
Effective Income$0.00∞%$10
Less: Expenseshide
Taxes$0.64∞%$12,766
Insurance$0.09∞%$1,704
Common Area Maintenance$0.00NaN%$0
Managment Fee$0.00NaN%$0
Reserve$0.10∞%$2,004
Total Operating Expenses$0.82∞%$16,462
Net Operating Income($0.82)-∞%($16,442)
Less: Debt Servicehide
Permanent$0.00∞%$10
Total Debt Service$0.00∞%$10
Net Operating Cash Flow($0.82)-∞%($16,442)