Calculate a sensitivity analysis and financial feasibility given the following:

Purchase information
Initial market value	$405,000
Purchase price	$362,200
Mortgage	($271,650)
Downpayment	$90,550
Square feet	3,372
Cost per square foot	$107
Monthly rent per square foot	$0.98

Mortgages	First
Loan-to-cost Ratio	75%
Loan-to-value Ratio	67.07%
Loan Amount	$271,650
Loan Type	Amortizing
Term	30 years
Interest Rate	4.5%
Payment	$1,376.41

Income inflation rate:2.5%

Expense inflation rate: 3.0%

marginal tax rate: 22%

Income	Year 1	Year 2	Year 3	Year 5	Year 10*	Year 20*	Year 30*
Gross Rent	$19,800	$20,295	$20,802.5	$21,855.5	$49,455	$63,307	$81,038
Vacancy Loss	-$594	-$609	-$624	-$655.5	-$1,484	-$1,899	-$2,431
Amenity & Tech Fee	$3,000	$3,075	$3,152	$3,311	$3,747	$4,796	$6,139
Operating income	$22,206	$22,761	$23,330	$25,166.5	$51,718	$66,203	$84,746

*indicates years that both units will be available as rentals to tenants.

Expenses	Year 1	Year 2	Year 3	Year 5	Year 10*	Year 20*	Year 30*
Cleaning & maintenance	-$228	-$235	-$242	-$256.5	-$595	-$800	-$1,075
insurance	-$252	-$259.5	-$267.5	-$283.5	-$658	-$884	-$1,188
Management fees	-$1035.5	-$1,061	-$1,087.5	-$1,143	-$2,586	-$3,310	-$4,237
Taxes	-$3,942	-$4,060.5	-$4,182	-$4,437	-$10,287	-$13,825	-$18,579
Association Fees	-$2,280	-$2348.5	-$2,419	-$2,566	-$5,950	-$7,996	-$10,746
Private M.U.D Fee	-$1,128	-$1,162	-$1196.5	-$1,269.5	-$2,944	-$3,956	-$5,316
Operating expenses	-$8,865.5	-$9,126	-$9,394.5	-$9,955.5	-$23,019	-$30,770	-$41,141

*indicates years that both units will be available as rentals to tenants.