ROE cash flow
Cap Rate
Purchase Price
Total Acq Cost
Monthly Rent
Upgrade Costs
Debt to Value
Interest Rate
Term
Loan Amount
Equity
Debt Service
DSR NOI
DSR CFO
1st yr principal
FC
PGI
less vacancy
plus other income
EGI
less opex
NOI
less reserves
CFO
less debt service
CFE
CFE + Principal
ROA
ROE (incl Prin)
P/E
CFE
+ reserve
+ principal
- depreciation
Taxable Income
Federal Rate
State & Local
Income Taxes
CFE after Taxes
ROE after Tax
ROE after Tax (prin)