Real Estate



Real Estate

Required:

2013 NOI?

Ans1- The Net Operating Income for the year 2013 is $1210020

What is the Purchase Price?

Ans2- The Purchase Price is $1309847.

What is the Loan Amount? What is the Equity Contribution?

Ans2- The Loan Amount is $1047877.32 The equity contribution is $261969.33

What is the Debt Service for each year? What is the Mortgage Balance at 2017?

Ans3- Debt service for each year is $52393.866 Mortgage Balance is $261969.33

Prepare NOI projection for the year 2013-2018?

Ans5- NOI Yearly Projection for the year 2013-2018 is mentioned in the next page.

2013

2014

2015

2016

2017

1210020

1258421

1308758

1361108

1415552

What is the Sales Price?

Ans6- The Sales Price ...