contrust cash flow proforma

Mon Nov 22 11:00 AM AGB a tome Document Layout Tell me Insert Draw Design han A. A. Font yine Denne For the following project: 2-year Investment . The first NOI is 10 at t=1, and NOI changes by +2%/yr forever. The (going-in) cap rate is 9% ate and decreases by 50 bpa/yr to 8% (going-out) att-2 Capital Expenditures alle 15% of NOL The investment is levered with a two-year Interest-only loan at a 6% Interest rate with the initial LTV of 0.5. ds D Page 1 00) 0 3 Pro ting OKeep + ) 0 delete 00. 8 9 20 V? } C Mon Nov 22 11:00 AM AGB a tome Document Layout Tell me Insert Draw Design han A. A. Font yine Denne For the following project: 2-year Investment . The first NOI is 10 at t=1, and NOI changes by +2%/yr forever. The (going-in) cap rate is 9% ate and decreases by 50 bpa/yr to 8% (going-out) att-2 Capital Expenditures alle 15% of NOL The investment is levered with a two-year Interest-only loan at a 6% Interest rate with the initial LTV of 0.5. ds D Page 1 00) 0 3 Pro ting OKeep + ) 0 delete 00. 8 9 20 V? } C