ࡱ>  Root Entry F[Muvw(u@WorkbookWksSSChartWksSSWorkBook=) ArialOh+'0P(0 <HPC@ {t(u՜.+,0HP X`hp x A Sheet1  Worksheets FMicrosoft Excel WorksheetBi F\pPC Ba==(<"8X@"1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial1Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)                + ) , *      """# " """" " " " "#!!`v Sheet1T1(CAP RATE & RETURN-ON-CASH%insert figures only in non-bold cellsPROPERTY ADDRESS:ESTIMATED SALE PRICE: CURR RENTEST RENTANNUAL RENTAL INCOMEANNUAL PKNG INCOME ANN LAUNDRY INCOMETOTAL ANNUAL INCOME total all incomeREAL ESTATE TAXESHEAT AND HOT WATERWATER AND SEWER INSURANCEMAINTENANCE/REPAIRMISC EXPENSES NET OPERATING INCOME total ann inc less expCAPITALIZATION RATE noi div bysale $p****************************************************************************************************************20% DOWN PAYMENTFIRST MTG PRINCIPALINT RATE 1ST MTGANNUAL PRINC/INTassumes 30 yr amortANNUAL NET CASH FLOW noi minus princ/intCASH-ON-CASH RETURN ncf div bydown paysample*$ H 0  cc F )( R~  dMbP?_*+%&?'?M o"@??U} @}  @}  @}  @}  @}  @)     ' ( &&&  !'! ~  j(A   ~  @~  @ ~  ~    ~  ~      # @  % B # @ % B ' ( ~  p@!~  p@ ~  !~  ~  @!~  @ ~  @!~  @ ~  @@!~  @@ ~  @@~  @@ )@D %B)@@D %B ' ( #!"Cl? DD!"l? DD ' (      %A?DAD   !#A DD#AD ~ $@~ $@   5(тi@D hDB;((тi@!D  ) <0,&&48444444* ~ "&xf> !#$&'(  !!/!`Yb@!D %BD!/!],1@#D %BD !" !)# ##$!#"r9?# D!D#%!#"vG{?d" D!D #'% #(& $ & ' ( x~>@7 SummaryInformation(DocumentSummaryInformation8CompObjfff8Excel.Sheet.89q