Acquisition
Price$0
 -Loans$0
Down Payment$0
 +Acq Costs$0
 +Loan Points$0
Investment $0
Total SqFt120000
**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 RateNaN%
Gross Income Multiplier NaN
Cash on CashNaN%
Debt Coverage RatioNaN
Price/SqFt$0
Loans to ValueNaN%
Loans Constant NaN%
Loans/SqFt$0


$/SqFt% of GIAnnual $
Gross Incomehide
XYZ Lease (120000 sf)$0.00∞%$10
Total Gross Income$0.00∞%$10
Less: Expenseshide
Management Fee$0.00∞%$10
Total Operating Expenses$0.00∞%$10
Net Operating Income$0.00∞%$10
Less: Debt Servicehide
Permanent$0.00∞%$10
Total Debt Service$0.00∞%$10
Net Operating Cash Flow$0.00∞%$10