Acquisition
Price$0
 -Loans$0
Down Payment$0
 +Acq Costs$0
 +Loan Points$0
Investment $0
Total SqFt120000
**APOD Projected is the (Jan 03 - Dec 03) cash flow (first 12 months).
Ratios
Capitalization Rate∞%
Gross Income Multiplier 0.00
Cash on Cash∞%
Debt Coverage Ratio1.683
Price/SqFt$0
Loans to ValueNaN%
Loans Constant ∞%
Loans/SqFt$0


$/SqFt% of GIAnnual $
Gross Incomehide
XYZ Lease (120000 sf)$1.00100.0%$120,010
Total Gross Income$1.00100.0%$120,010
Less: Expenseshide
Management Fee$0.033.0%$3,610
Total Operating Expenses$0.033.0%$3,610
Net Operating Income$0.9797.0%$116,410
Less: Debt Servicehide
Permanent$0.5857.6%$69,166
Total Debt Service$0.5857.6%$69,166
Net Operating Cash Flow$0.3939.4%$47,254