Capitalization Rate | 9.12% |

This APOD Capitalization Rate has been calculated by using the First 12 Months NOI 273589 (shown below). Divide by Purchase Price $3,000,000 and convert to a percentage equaling 9.12%. close |

Gross Income Multiplier | 8.28 |

This APOD Gross Income Multiplier has been calculated by using the Purchase Price $3,000,000 divided by First 12 Months Gross Income 362148 (shown below). The result equals 8.28. close |

Cash on Cash | 5.95% |

This APOD Cash on Cash has been calculated by using the First 12 Months Net Operating Cash Flow 45600 (shown below). Divide by (Downpayment $728,557 + Acq Costs $15,000 + Loan Points $22,714) and convert to a percentage equaling 5.95%. close |

Debt Coverage Ratio | 1.200 |

This APOD Debt Coverage Ratio has been calculated by using the First 12 Months NOI 273589 (shown below). Divide by First 12 Months Total Debt Service 227988 equlaing the ratio of 1.200 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 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 |