Capitalization Rate | 9.76% |

This APOD Capitalization Rate has been calculated by using the Month 1 NOI (24403) * 12 which equals 292836 (shown below). Divide by Purchase Price $3,000,000 and convert to a percentage equaling 9.76%. close |

Gross Income Multiplier | 8.35 |

This APOD Gross Income Multiplier has been calculated by using the Purchase Price $3,000,000 divided by Month 1 Gross Income (29936) * 12 which equals 359232 (shown below). The result equals 8.35. close |

Cash on Cash | 8.46% |

This APOD Cash on Cash has been calculated by using the Month 1 Net Operating Cash Flow (5404) * 12 which equals 64848 (shown below). Divide by (Downpayment $728,557 + Acq Costs $15,000 + Loan Points $22,714) and convert to a percentage equaling 8.46%. close |

Debt Coverage Ratio | 1.284 |

This APOD Debt Coverage Ratio has been calculated by using the Month 1 NOI (24403) * 12 which equals 292836 (shown below). Divide by Total Debt Service Month 1 18999 * 12 which equals 227988 equlaing the ratio of 1.284 close |

Price/SqFt | $150 |

This Price/SqFt has been calculated by using the Purchase Price $3,000,000 divided by Total Square Feet 20000 which equals $150. close |

Loans to Value | 75.71% |

This APOD Loans to Value has been calculated by using the loans $2,271,443 divided by Purchase Price $3,000,000 and convert to a percentage equaling 75.71%. close |

Loans Constant | 10.04% |

This APOD Loans Constant has been calculated by using the Total Debt Service Month 1 18999 * 12 equaling 227988 divided by loans $2,271,443 and convert to a percentage equaling 10.04%. close |

Loans/SqFt | $114 |

This APOD Loans/SqFt has been calculated by using the Loans $2,271,443 divided by Total Square Feet 20000 which equals $114. close |