Loan Terms: $6\mathrm{.}875\%$ Interest, $90\%$ LTV $25$ Year Loan

Income: $$3700/$month

Expenses: $$5200/$Year

Cap Rate: $6\mathrm{.}0\%$

Find the value of the building

Find debt service and Cash on Cash based on that value as the purchase price