看這個return rate:

 

 

 

Investment Summary
Funding	% of Total	Amount
Short Term Financing	80.00%	$2,079,038
Equity	20.00%	$519,759
Total	100.00%	$2,598,797
Capitalization
Stabilized NOI	$247,095
Rate	9.00%
Value (at stabilization)	$2,745,497
Value per Gross Square Foot	$53.89
Cash on Cash
3 Year	15.49%
5 Year	26.20%
7 Year	30.04%
9 Year	34.15%
Internal Rate of Return	Leveraged	Unleveraged
3 Year	14.92%	9.10%
5 Year	19.91%	10.52%
7 Year	21.19%	11.10%
9 Year	21.51%	11.39%
Ratios
Loan-to-Value (at stabilization)	75.73%
Debt Service Coverage (at stabilization)	1.37:1
Important Milestones	Month	Occupancy %
Break Even	16	30%
Absorption	23	56%
Stabilization	33	90%
Development Life Cycle	Months	Length
Pre-Construction	1 thru 2	2 months
Construction	3 thru 8	6 months
Fill-up	9 thru 32	24 months
Stabilized	33+

所有跟帖： 

• I overheard this before, want to know more; -aywl- ♀ (0 bytes) () 12/22/2012 postreply 20:10:26

• 回複：I overheard this before, want to know more; -halfdummy- ♂ (135 bytes) () 12/22/2012 postreply 21:55:02

• 回複：I overheard this before, want to know more; -南方的海- ♀ (41 bytes) () 12/23/2012 postreply 12:40:57

• 回複：看這個return rate: -南方的海- ♀ (15 bytes) () 12/23/2012 postreply 12:44:37