What are the sales price, sales expense, sales proceeds, principal balance, and reversion cash flow?

Purchase Price	2,000,000
Renovation	1,000,000
Total Project Costs	$3,000,000
Total Units	12
Avg SF / Unit	1,000
Leasable SF	12,000
Operating Assumptions
Rent ($/LSF)	$1.94
Annual Rent Growth	3.0%
General Vacancy	6.0%
Operating Expenses ($/GSF)
Annual Expense per unit	$6,500
Monthly Op Expense/ Unit	$6,500
Total Annual Operating Expenses
Annual Expense Growth	2.0%
Financing Assumptions
Loan to Cost	75.0%
Interest Rate	5.0%
Amortization	25 years
Loan Amount	2,250,000
Equity Amount	750,000
Monthly Debt Service
Annual Debt Service
Exit Assumptions
Terminal Cap Rate	6.5%
Holding Period	5 years
Sales Expense	3.0%
Desired Leveraged IRR	15%