| Ratios | APOD Projected | APOD Current | Difference |
|---|
| Capitalization Rate | ∞% | NaN% | NaN% |
| Gross Income Multiplier | 0.00 | NaN | NaN |
| Cash on Cash | ∞% | NaN% | NaN% |
| Debt Coverage Ratio | 1.683 | NaN | NaN |
APOD Projected is the first 12 months (Jan 03 - Dec 03) cash flow / APOD Current is the (Jan 03) cash flow multiplied by 12 (first month * 12).
| Gross Incomehide | | | | |
| XYZ Lease (120000 sf) | $120,000 | $0 | $120,000 | |
| | | | |
| Total Gross Income | $120,000 | $0 | $120,000 | |
| Less: Expenseshide | | | | |
| Management Fee | $3,600 | $0 | $3,600 | |
| | | | |
| Total Operating Expenses | $3,600 | $0 | $3,600 | |
| Net Operating Income | $116,400 | $0 | $116,400 | |
| Less: Debt Servicehide | | | | |
| Permanent | $69,156 | $0 | $69,156 | |
| Total Debt Service | $69,156 | $0 | $69,156 | |
| Net Operating Cash Flow | $47,244 | $0 | $47,244 | |
|