You are considering purchasing a small warehouse for $1,250,000

Your expectations include:

• First-year gross potential income of $300,000;
• Vacancy & collection losses equal to 10% of PGI;
• Operating expenses = 45% of EGI;
• Capital expenditures =3% of EGI (assume "above-line"treatment)
• 70%LTV mortgage @ 7.5%
• Mortgage will be amortized over 30years with monthly payments
• Total up-front financing costs = 2% of the loan amount

Based on the information above,calculate the following ratios:

A.Going-in cap rate

B.EDR

C.EGIM

D.OER

E.DCR

F.DYR