|
Rent
<br />~ 7^u ~{~
<br />~~~~i
<br />i
<br />t t
<br />~w q
<br />9'' uTi~(i cy~t~ w i ~.• /~[~~~~'ikl~M" y~M4~t
<br />.
<br />5~~
<br />~ ~~~
<br />~ ~
<br />~ OAR
<br />l17 ~'
<br />~
<br />,~,,
<br />~l~
<br />r2!7~=,i
<br />'r3K~~'~~:~~~Si" .. :'??.. ~
<br />~,~
<br />~, .Izt
<br />~•~nr
<br />sd Owr t0•Yex Tnasur
<br />.gP~!_._.__..._. __ _...._..~.....__,.. _ 0.76x
<br />_._.....
<br />T l
<br />DCR T•aMnl • 100 0.058244 0 86 5 0
<br />DebtCowra~eRatb tA0
<br />. Bandoilrr•stnt•ntTroMiq~e ,_....._.._._
<br />.._...__...........
<br />....~ ............... »..__.~. ,.
<br />..
<br />__....
<br />.....
<br />...._............
<br />.. _...........___ . ..._
<br />Utter•st Rau ..........._.
<br />.._.
<br />4.2876 f
<br />.
<br />. _..
<br />.
<br />,
<br />Mortgage . ~ .86X! 0:068244 ' OA60367
<br />_..... _.
<br />Amort~ation
<br />__._..._,. _....._.._. _...._
<br />.
<br />_ 30
<br />..._.....__. Eq_, .._._..._. 16Y.; 0.074000 0.0111M
<br />._~ ___. _ _1. _, _
<br />_,
<br />_.__
<br />_ ..
<br />.
<br />._
<br />_
<br />Mortgage Constant 0.068244 OAR ~ .......__._,L.,._ _.___.._ 8.15
<br />Lwn~o•YalwRatb 66X 8etrv •d Rat
<br />•s
<br />_ ..._. . ___
<br />~ 5 ~
<br />_
<br />....__ ............. _
<br />Equi DlvidendRate .__
<br />7.40x/. _
<br />....._....t
<br />_.__.
<br />i ~,
<br />e r r ~•zm ~ x,
<br />~
<br />rc r;:
<br /> 0.'
<br />I ~(
<br />k
<br />if 6.': ,.
<br />~ d ~!
<br />a9
<br />t
<br />J
<br /> .. ~
<br />.
<br />.
<br />.
<br />.
<br />0
<br />60
<br />0.125378~
<br />D6
<br />~ 1285
<br />SereadOwrlO^YearTnasu~• •~6.86X .
<br />._~_•~
<br />i,
<br />_Z.
<br />OCRTnhriyw __...___ ..
<br />Debt Coverage Ratio 2.Di Band nl Inrestat•nt Teehrigr•
<br />....... ....
<br />_..._...
<br />.._.._.w_ ____..,.._...
<br />Interest Rau 9.61X __.._._
<br />Mort~ag~_.M _. ry 60Y' 0,126378 ~ 0.062890
<br />
<br />Amorti:atbn
<br />ffi 60X1 0.161400. 0.080700
<br />Egtdtg._.._.._... ~._.__.._.:__-._._.......__._..._.....
<br />.__......_...
<br />Mortgage Constant ~__......~. 0.125378• ..OAR_... _._..__..__.......___~...____..f......__.._...,_ ..___......._.. _.._14.34
<br />Loan•to•YalwRatb 60X ...._ ,._.,. _
<br />Srrv•~•d fht~s
<br />~ 11.62
<br /> u
<br />1s ~
<br />T ~
<br />~
<br />E Dww.nd Rate
<br />r!.
<br />b t .
<br />X
<br />r
<br />Y ~
<br />xmrrr r gu!. ~ ti: y
<br />'
<br />~
<br />p
<br />4d~ t~,.~k~~~~SI~~~`~~w
<br />~
<br />~" y ac u:
<br />~ d ~'~A
<br />v ..£, . S
<br />rrs
<br />i
<br />~
<br />x . G,..Lt
<br />.
<br />i~
<br />1"'
<br />Spread Owr 10•Yex Treasuq ~ 2.8655 DCR 7Itnique ~~~~42 0 080648 try~T0~72 6.27
<br />DebtCovxar,~eRatb 1.42 BaM of ptwstnt•st T••Ynlgw____
<br />~..r~_~..._.,,
<br />._......__.....^
<br />_
<br />.W.,..._..
<br />~,_•m
<br />_
<br />Interest Rate
<br />_._.........._..............,~,..._,T
<br />~@ubn _
<br />__._ 6.3855
<br />_ _.............
<br />26 72%0.060646 ( 0.066138
<br />hAortg_a e _. ._
<br />~
<br />_ ~ .._.
<br />28X~ 0.122070 0.033961
<br />EgdtB . ,_ __
<br />_. _
<br />.,.~~._._.__..,...__.,.._,..~._ ..__........_ _ _._
<br />_..._...._..~_ _ .. .......__..~....._.._.i.__..._... ._......_...__ _.._...._.._.._
<br />21
<br />f
<br />Mon~a~eCanstxx ~____•_ .0.060648 OAR__....._ ._.__..._,.,_._l._._.__~ __.._..._._..~...~_. .
<br />.......
<br />Losrntn•Ya1wR_atio
<br />...
<br />........
<br />_ 722'.5
<br />... Snrrged Rates
<br />....._...,._. .............. __ ..~....- -I--~----~- !.!1
<br />--.. __
<br />E
<br />DividendRau ~~
<br />'aa 6wrta zoos Otte
<br />S~rrad Owr 10•Y•x Tnasu.~., _. ,.0.76X _DCR T••ltnyr~~ _ _.
<br />Debt Covera~eRatin._._..._.. __.__~~ Bsnd of Imr•stm•ret
<br />...._....,_,.r, - __ __ -- ----___._
<br />Interest Rate 42876 Mortgage T
<br />Arnort~ation _ __ _ _ _~ ~3~~._~w. _.___.._.._.
<br />MortgageCtxtstant y__,_. 0.068244 OAR.^..~~_, _•,_~_
<br />Lnan.te.YatueAatio ~.86X Srrvned Rates
<br />Owl 10-Year
<br />GpyriyAt Sow iiee~t aree^ *'
<br />
<br />.~6 i OAR
<br />:~
<br />_.... x....1:00 0.059244 .___...0.86._ .._~~~~'
<br />T•oMni~et•
<br /> 8675 QA69244 0.060367
<br /> ~~x~ o.ot4ooo; o.a111oo
<br />
<br />.......... .._.__.~......__ ...
<br />.._ _ 6.16
<br />_ __.
<br /> 6.64
<br />
<br />
<br />~
<br />I ~~i:
<br />'.l.
<br />r
<br />M:.'~
<br />_~ ~ :. n. ~
<br />v .
<br />~..r:.:v/:~
<br />180 ~ 0.117186 ~ 0.60 .
<br />_
<br />12.66
<br /> O~btCoverageRatio ~ nt Teobnl •
<br />Band of Mresi:mo
<br /> __.__.......
<br />Interest Rate •...._......
<br />6.3671 _
<br />Mort~iy~ .
<br />.....r_.._____ M_._...! . ~X~ _.O.t171A8 L., OA70312 _._ ......__.
<br /> Amortl:ation 16 .
<br />Eqult~ _._.._..._ ~..... 40yct 0.149400 0.068780
<br /> Mort~age,Constx>t _ _ ..... _.0.117108.
<br />_._
<br />.OAR _ _ ....~._....._.._...._.:.._._..~ .. 1 13.Ot
<br /> 6oan•to•YalwRatio 80X 8rrv•~•dAatos._._....__._...;...._..:.,,._....__.......:._..._....._ ....12.36
<br /> E uit DlvidendRate
<br />y f ~ 4 ~}5w 14.84.5
<br />a~-...~{ i t
<br />nlil ¢~ b ~ 1 o ~~ • .;. t
<br />t
<br /> Spread Over t0•Yex Treasury 2.7950 DCR T•ohniqu• _ x.,,,1.40, 0:083382 ; 0.73 - 8.46
<br /> Debt CoverageRatb, 140 Band of Inr•stmrnt T•a6nigw.._.........___._,._._.._ _.___ .__ _.... .
<br /> Interest Rate 6.32% Mort~ape .,._ ~ 73% O.D83382 0.060468
<br /> , _
<br />Amortization .. ,... _.._ 23 E oily..... '• ~ 28X; 0107830E 0029681
<br />g ...
<br /> Mortgage ConstxK . OA93392 OAR _ ~ 8.01
<br /> Loan•to•Yslw Ratb
<br />M ... .............. ..
<br />._.,.
<br />. 73•i
<br />......... .. Sgrve ed Rates
<br />.........,. .:.. ..
<br />....... ... .. ........., 8.71
<br />.....
<br /> .
<br />.
<br />E DiwidendRau 10.78Y. i
<br /> eau o..rar zoos o.eo CepgrigAt ZOw Reaitygst u.ee~n TM
<br />RealtyRates• comTM 31
<br />
|