You have the following information:

A 1,200,000 Property; where 90% allocated to building and 10% to land.financed 80% LTV,6% Interest Rate. 30 Years, while NOI1 = $95,000, sold at annual growth of 2% each year at year 4

Calculate the following

1. Equity Dividend
2. Equity dividend rate

c Debt coverage ratio

d. BTCF before tax cash flow from property sale

1