General Assumptions Gross SF = 10,000 Rentable SF. = 8,000 Rent/RSF. = $70.00 Expenses/GSF. = $16.00 Expense Growth Rate/yr. = 2% Income Growth Rate: Year 2, 4, 6 = 6% Vacancy/Credit Loss = 3% Purchase Price = $6,200,000 Purchase Cap Rate = 6.20% Hold Period = 5 years Exit Cap Rate = 6.50% Financing Assumptions LTV = 70% Interest Rate= 3.60% Amortization = 25 QUESTION 1. Annual Debt Service (monthly * 12) 2. CFADS 3. DSCR