What is the debt service? Going in cap rate? Cash on cash return? Effective Gross Income? Operating Expense Ratio? Loan to value ratio? Debt Coverage Ratio? Debt Yield Ratio? Monthly Rental

Units to Rent Per Unit

$1000$ ft sq units $2$ $$1,808$

$2000$ ft sq units $1$ $$2,583$

Seond floor suites $5$ $$1,447$

Vacancy$/$collection loss $8\mathrm{.}0\%$

Operating expense ratio $\%$EGI $42\mathrm{.}0\%$

Capital expenditures $\%$EGI $5\mathrm{.}0\%$

Holding period years $5\mathrm{.}00$

Upfront financing costs as $\%$ of loan $2\mathrm{.}0\%$

Loan percent of purchase $71\mathrm{.}0\%$

Tax liability $30\%$

Annual rental increase $3\mathrm{.}5\%$

Loan interest rate $7\mathrm{.}3\%$

Loan term yrs $29$

Going out cap rate $=9\mathrm{.}90\%$

Sell Exp $4\mathrm{.}30\%$

Total acquisition price: $$1,068,496$