D A B C 11 2 3 Asking Price 51.500.000 NOI Year $120,000 5 Growth Rate NOX 2.00 6 to Value 70.CON 7 Anal interest Rate . & Term for Amortization 25 year 9 Term to Maturity Sven 20 Holding Period 5 years 11 Required SCR 1.20 12 13 Loan 31050,000 14 Euty 5450,000 15 36 Monthly Debt Service Payment point 17 Annual Debt Service Paymen $0 18 19 Year 1 20 NOI $120,000 21 Debt Service 22 23 DSOR 24 25 Would the lander be likely to make the loan to the developer? Why? 26 27 28 29 30 31 32 Asking Price $1,500,000 33 NDIYear 1 $120,000 34 Growth-NOL & Value 2.00% 35 Loante Value 70.00 36 Annual interest Rate 9.DON 37 Term for Amortisation 38 Term to Maturity 5 years 39 Holding Period S years 40 Required DSOR 1.20 41 42 loan $1,050,000 43 Luty $450,000 44 es Monty Debt Service Payment point 46 Annual Deli Service Payment $0 25 years $120.000 68 Year 49 NO 50 Annual Service Payment 51 52 DSOR 53 14 55 56 57 58 59 01 Q2 Q3 Q4 D A B C 11 2 3 Asking Price 51.500.000 NOI Year $120,000 5 Growth Rate NOX 2.00 6 to Value 70.CON 7 Anal interest Rate . & Term for Amortization 25 year 9 Term to Maturity Sven 20 Holding Period 5 years 11 Required SCR 1.20 12 13 Loan 31050,000 14 Euty 5450,000 15 36 Monthly Debt Service Payment point 17 Annual Debt Service Paymen $0 18 19 Year 1 20 NOI $120,000 21 Debt Service 22 23 DSOR 24 25 Would the lander be likely to make the loan to the developer? Why? 26 27 28 29 30 31 32 Asking Price $1,500,000 33 NDIYear 1 $120,000 34 Growth-NOL & Value 2.00% 35 Loante Value 70.00 36 Annual interest Rate 9.DON 37 Term for Amortisation 38 Term to Maturity 5 years 39 Holding Period S years 40 Required DSOR 1.20 41 42 loan $1,050,000 43 Luty $450,000 44 es Monty Debt Service Payment point 46 Annual Deli Service Payment $0 25 years $120.000 68 Year 49 NO 50 Annual Service Payment 51 52 DSOR 53 14 55 56 57 58 59 01 Q2 Q3 Q4