Property Insurance:

Property insurance growth rate:

Maintenance and repair:

replacement reserves

Other Expenses

Other Expenses Growth rate:

Summary Information:

Purchase Price:

Acquisition Costs:

Acquisition Going in Cap rate:

Initial Equity Investment Including Points:

$\frac{?}{\text{b}\text{a}\text{r}}($ Cost Recovery Value $of$ Improvements $(Depreciation))$

Useful Life in Years

$11\mathrm{.}5$ Month year Cost Recovery Deduction $($IRS Rule$)$

$q,$

Full yr depreciation based on $27\mathrm{.}5$ yrs $($IRS rule$)$

$q,$

Projected Sale price $($end of $10$yrs$)$

Projected Cost of Sale $($end of $10yrs)$

$($based on $7\%$ of price$)$

Acquisition Financing Information

Loan amount:

Interest Rate:

Payments per yr:

$6\mathrm{.}5\%$

Periodic Payment:

Annual Debt Service:

Amortization Period:

$20$ years

Term: $,20$ years

Loan cost at $2\%$ of Loan:

Effective cost of Borrowed Funds:

$($with prepay ment at end of $10yrs)$

$$

Other Information

LeaseTerm information $($units$)$: Month to Month $1$ year

$+2$ year $+$

Studio Apartments:

$30$

$10$

$0$

One bedroom Apartments:

$30$

$15,5$

Two bedroom Apartments:

$15$

$10$

$5$

$($Remember if on lease other than month to month cannot increase rent until lease is up$.$ Assume lease term ends at period $($ie$.1$ Year leases end in $1$ year and $2$ year in $2$ years. Also assume similar rotation for each year$).$

Property Valuation: Assume Property increases in value at rate if inflation.