What is theNOI, Net Cash Flow, Return on EquityandLoan Constantfor a multifamily apartment building, given the following information?

1. Number of Units:200

• 1 Br.60
• 2 Br.100
• 3br.40

1. Average Base Rents:

• 1 Br.$850 per month
• 2 Br.$1,100 per month
• 3br.$1,300 per month

1. Trash Recovery:$30 per month, per unit
2. Utility Recovery:$110 per month, per unit
3. Vacancy:5.5%
4. Operating Expenses:40% of Effective Gross Income
5. Concessions:1.0%
6. Rents Written Off:1.5%
7. Cap Rate:8.0%
8. Loan to Value:75%
9. Mortgage Interest Rate:5.75%
10. Amortization:30 years
11. Debt Service:Student Calculate