$4,000,000 $540,000 3% 10% 35% Property Assumptions: Purchase Price: Year 1 PGI: PGI Growth Rate (Annual): Annual Vacancy and Collection Loss (VCL): Operating Expenses (OER); Sales Price: -Capitalize HP+1 NOI at 9% Anticipated Holding Period: Maximum LTV: Interest Rate: Amortization Rate: Payments Per Year: Investor Hurdle Rate (Unleveraged): $3,895,042 3 Years 70% 5% 30 Years 12 15% What is the Loan Amount using the LTV Ratio? What is the Initial Investment (Cash or Equity Investment)? What is the Loan Balance at the end of 3 years? What is the Annual Debt Service (ADS)? What is the Unleveraged IRR and NPV? What is the DCR for Year 2? What is the NOI for Year 3? Does this investment meet the investor's unleveraged required Rate of Return? What is the Going In over all Capitalization Rate? What is the Cash on Cash (BTCF) for Year 2? What is the Mortgage Constant? $4,000,000 $540,000 3% 10% 35% Property Assumptions: Purchase Price: Year 1 PGI: PGI Growth Rate (Annual): Annual Vacancy and Collection Loss (VCL): Operating Expenses (OER); Sales Price: -Capitalize HP+1 NOI at 9% Anticipated Holding Period: Maximum LTV: Interest Rate: Amortization Rate: Payments Per Year: Investor Hurdle Rate (Unleveraged): $3,895,042 3 Years 70% 5% 30 Years 12 15% What is the Loan Amount using the LTV Ratio? What is the Initial Investment (Cash or Equity Investment)? What is the Loan Balance at the end of 3 years? What is the Annual Debt Service (ADS)? What is the Unleveraged IRR and NPV? What is the DCR for Year 2? What is the NOI for Year 3? Does this investment meet the investor's unleveraged required Rate of Return? What is the Going In over all Capitalization Rate? What is the Cash on Cash (BTCF) for Year 2? What is the Mortgage Constant