Acquisition
Price	$2
-Loans	$0
Down Payment	$2
+Acq Costs	$0
+Loan Points	$0
Investment	$2
Total SqFt	4000
*APOD Current is the Jan 01 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 Rate	2,520,000.00%
This APOD Capitalization Rate has been calculated by using the Month 1 NOI (4200) * 12 which equals 50400 (shown below). Divide by Purchase Price $2 and convert to a percentage equaling 2,520,000.00%. close
Gross Income Multiplier	0.00
This APOD Gross Income Multiplier has been calculated by using the Purchase Price $2 divided by Month 1 Gross Income (4200) * 12 which equals 50400 (shown below). The result equals 0.00. close
Price/SqFt	$0
This Price/SqFt has been calculated by using the Purchase Price $2 divided by Total Square Feet 4000 which equals $0. close

	$/SqFt	% of EI	Annual $
Gross Incomehide
Ackerman Proposal (4000 sf)	$7.70	61.1%	$30,814
Maxwell Proposal (4000 sf)	($1.60)	-12.7%	($6,396)
Foster Proposal (4000 sf)	$6.50	51.6%	$26,004

Total Gross Income	$12.60	100.0%	$50,410
Less: Expenseshide

	$0.00	0.0%	$10
Net Operating Income	$12.60	100.0%	$50,410