From the above information, Use following parameters.

Reversion 7.0%

Discount Rate 10.0%

Term 5 years

Loan Info

Amortization 30 years

Term 5 years

Rate 4% rate

LTV 70%

for a five-year hold aggregating the cash flows

Calculate

• Value
• Loan
• IRR
• Cash flow after debt Service
• Cash on Cash Return
• Debt service coverage Ratio
• Leveraged IRR
• Debt Yield
• Break-even ratio

Noi year 1 = 4560560