Given the following information provide an analysis that answers the questions at the end of the assignment.

Purchase Price: $4,250,000

Rents:

Tenant

Unit 1

Unit 2

Unit 3

Unit 4

Unit 5

Unit 6

Unit 7

Unit 8

Monthly Rent

$5,400

$5,400

$6,200

$3,500

$3,600

$3,300

$3,700

$3,100

Year 1 NOI: $248,678

NOI Growth Rate: 2.6%

Loan:

LTV: 75%

Amortization Period: 25 years, Term: 10 years

Interest Rate: 3.35%

Lender Points: 2%

Selling Costs: 3%

Going Out Cap Rate: 5.5%

Discount Rate: 10%

Questions:

I already answered some of the questions, but I am still stuck on the rest. Can you show me how to work this out on Excel?

1. What is the going in cap rate? 5.85%
2. What is year 1 PGI? $410,400
3. What is the DSCR?
4. What is your Initial Investment? $3,187,500
5. What is the sale price after the five-year hold? $3,272,500
6. What is the loan balance at sale?
7. What is the NPV for this project?
8. What id the IRR for this project?
9. What is the DCF for this project?
10. What is the reversion amount?

Can you show me how to work this out on Excel? Thank you :)