it needs a rent roll, a DCF, and an Amortization. thank you!

Assignment You are investing in a 205 unit student housing complex that you bought for $30,000,000 and plan to sell the property in 15 years. You financed 65% of the property by ABC Bank with a 15-year fixed Interest rate loan at 475% per year and will have to pay 25% in loan expenses. You have a 2 year interest only period and will have an amortization term of 30 years. You will have annual taxes of 5280,000 for the next 15 years and will have taxes due on sale of 4% on the property You hope to receive a 10% unlevered return, 14 levered return on the property before taxes, and a 9.8% levered return after taxes. The apartment has 40 units with 1 bed/1 bath, 45 units with 2 beds/1 bath, 65 units with 2 beds/2 baths, and 55 units with 4 beds:/4 baths. After doing your due diligence, you project the 1/1 units to rent for $1,200/room/month, the 2/1 units to rent for $850/room/month, the 2/2 units to rent for $1000/room/month, and the 4/4 units to rent for $750/room/month. Each lease will be for 12 months and you project the rent to increase by B for the first 7 years and then stabilize to 15% for the remaining years. You also expect the vacancy and collection losses to be 12% in the first year and then decrease by 4 for each year until stable in year 3 at 4% for the remaining vears. Your operating expenses include basic maintenance on the property totaling $10,000/month a property management fee of $18,000/month and a salary of $8,000/month/employee for the 8 employees on site. You also have $85,000 of other expenses and utilities each month and your total operating expenses will grow at a rote of 35% yearly. You will also have miscellaneous income of $50/room/month for a pet fee, in which you project 20% of the room total to have pets, and $100/roon/month for parking in which you project 85% of the room total to need a parking spot. Because you noticed the apartment complex's external paint was chipping away when you inspected it, you decide to put a fresh paint on the external buildings to become more visually appealing in year 1 costing you $20,000 You also plan to add some firepits,picnic tables, and some shaded covered areas around the pool in year 2 costing you $65,000 After 15 years when you go to sell the property, you find out that comparable properties are selling at an average cap rate of 5.5% and that you will have 6% selling expenses. Assignment You are investing in a 205 unit student housing complex that you bought for $30,000,000 and plan to sell the property in 15 years. You financed 65% of the property by ABC Bank with a 15-year fixed Interest rate loan at 475% per year and will have to pay 25% in loan expenses. You have a 2 year interest only period and will have an amortization term of 30 years. You will have annual taxes of 5280,000 for the next 15 years and will have taxes due on sale of 4% on the property You hope to receive a 10% unlevered return, 14 levered return on the property before taxes, and a 9.8% levered return after taxes. The apartment has 40 units with 1 bed/1 bath, 45 units with 2 beds/1 bath, 65 units with 2 beds/2 baths, and 55 units with 4 beds:/4 baths. After doing your due diligence, you project the 1/1 units to rent for $1,200/room/month, the 2/1 units to rent for $850/room/month, the 2/2 units to rent for $1000/room/month, and the 4/4 units to rent for $750/room/month. Each lease will be for 12 months and you project the rent to increase by B for the first 7 years and then stabilize to 15% for the remaining years. You also expect the vacancy and collection losses to be 12% in the first year and then decrease by 4 for each year until stable in year 3 at 4% for the remaining vears. Your operating expenses include basic maintenance on the property totaling $10,000/month a property management fee of $18,000/month and a salary of $8,000/month/employee for the 8 employees on site. You also have $85,000 of other expenses and utilities each month and your total operating expenses will grow at a rote of 35% yearly. You will also have miscellaneous income of $50/room/month for a pet fee, in which you project 20% of the room total to have pets, and $100/roon/month for parking in which you project 85% of the room total to need a parking spot. Because you noticed the apartment complex's external paint was chipping away when you inspected it, you decide to put a fresh paint on the external buildings to become more visually appealing in year 1 costing you $20,000 You also plan to add some firepits,picnic tables, and some shaded covered areas around the pool in year 2 costing you $65,000 After 15 years when you go to sell the property, you find out that comparable properties are selling at an average cap rate of 5.5% and that you will have 6% selling expenses