Acquisition
Price	$2
-Loans	$0
Down Payment	$2
+Acq Costs	$0
+Loan Points	$0
Investment	$2
Total SqFt	4000
**APOD Projected is the (Jan 01 - Dec 01) cash flow (first 12 months).

Ratios
Capitalization Rate	3,720,150.00%
This APOD Capitalization Rate has been calculated by using the First 12 Months NOI 74403 (shown below). Divide by Purchase Price $2 and convert to a percentage equaling 3,720,150.00%. close
Gross Income Multiplier	0.00
This APOD Gross Income Multiplier has been calculated by using the Purchase Price $2 divided by First 12 Months Gross Income 74403 (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	41.4%	$30,814
Maxwell Proposal (4000 sf)	$4.40	23.7%	$17,598
Foster Proposal (4000 sf)	$6.50	35.0%	$26,004

Total Gross Income	$18.60	100.0%	$74,413
Less: Expenseshide

	$0.00	0.0%	$10
Net Operating Income	$18.60	100.0%	$74,413