Stabilized NOI

• Ye = 10.5%

Year NOI * PV factor PV

1 $53,918 * .904977 $48,795

2 56,645 * .818984 46.391

3 59,352 * .741162 43,989

4 62,037 * .670735 41,610

5 64,698 * .607000 39,272

6 67,185 * .549321 36,906

Sum = $256,963

Previous slide

Next slide

Back to first slide

View graphic version