Construct an income statement and calculate the following:

Unleveraged Yield

Cash on Cash (Leveraged) Yield.

Annual DSCR

Unleveraged Holding Period Return

Unleveraged Holding Period Profit

Unleveraged Holding Period Investment Mulitple

Leveraged Holding Period Return

Leveraged Holding Period Profit

Leveraged Holding Period Investment Mulitple

Assume the following for a stablized real estate project: Number of Apartments: Monthly Rent (Year 1): Rental Growth Rate: Expense Ratio: Miscellaneous Income: Misc. Income Growth Rate: 20 units. $2,500 per month. 4.0000% per year. 53.0000% (of rental revenues) $12,000 per year 2.0000% per year. Going-In Cap Rate: Going Out Cap Rate: Holding Period: 5.7500% per year. 6.0000% per year. 5 years. Assume the following for a stablized real estate project: Number of Apartments: Monthly Rent (Year 1): Rental Growth Rate: Expense Ratio: Miscellaneous Income: Misc. Income Growth Rate: 20 units. $2,500 per month. 4.0000% per year. 53.0000% (of rental revenues) $12,000 per year 2.0000% per year. Going-In Cap Rate: Going Out Cap Rate: Holding Period: 5.7500% per year. 6.0000% per year. 5 years