What is the Debt Service, NOI, Net Cash Flow, Return on Equity and Loan Constant for a multifamily apartment building, given the following information? Please show work.

1. Number of Units: 200
   • 1 Bedroom: 60
   • 2 Bedroom: 100
   • 3 Bedroom: 40
2. Average Base Rents:
   • 1 Bedroom: $850 per month
   • 2 Bedroom: $1,100 per month
   • 3 Bedroom: $1,300 per month
3. Trash Recovery: $30 per month, per unit
4. Utility Recovery: $110 per month, per unit
5. Vacancy rate: 5.5%
6. Operating Expenses: 40% of Effective Gross Income
7. Concessions: 1.0%
8. Rents Written Off: 1.5%
9. Cap Rate: 8.0%
10. Loan to Value: 75%
11. Mortgage Interest Rate: 5.75%
12. Amortization: 30 years
13. Debt Service:
14. NOI
15. Net Cash Flow
16. Return on Equity
17. Loan Constant