Acquisition
Price$0
 -Loans$0
Down Payment$0
 +Acq Costs$0
 +Loan Points$0
Investment $0
Total Units100
**APOD Current is the Jan 03 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/Unit$0
Loans to ValueNaN%
Loans Constant NaN%
Loans/Unit$0


$/Unit% of GIAnnual $
Gross Incomehide
Studio$0.10∞%$10
One Bedroom$0.00NaN%$0
2 Bedroom 1 Bath$0.00NaN%$0
2 Bedroom 2 Bath$0.00NaN%$0
Laundry$0.00NaN%$0
Total Gross Income$0.10∞%$10
Less: Vacancy & Credit Loss$0.10∞%$10
Effective Income$0.10∞%$10
Less: Expenseshide
Management$0.10∞%$10
Utilities$0.00NaN%$0
Property Tax$352.80∞%$35,280
Gardner$9.96∞%$996
Insurance$30.00∞%$3,000
Pool$9.96∞%$996
Reserve$0.00NaN%$0
Total Operating Expenses$402.94∞%$40,294
Net Operating Income($402.74)-∞%($40,274)
Less: Debt Servicehide
Construction Draw$0.10∞%$10
Permanent$0.00NaN%$0
Total Debt Service$0.10∞%$10
Net Operating Cash Flow($402.74)-∞%($40,274)