Ebrochure Word Wide Commercial | Page 16

Worldwide Commercial
Financial Indicators
Arlington Tower
1600 E. Pioneer Parkway | Arlington, TX 76010
Description
Gross Rent Multiplier
Year 1
Year 2
Year 3
Year 4
Year 5
1.14 3.75 6.95 6.93 6.94
3.40% 12.02% 23.45% 23.96% 24.58%
Cash On Cash Return b/t -2.30% 14.97% 37.87% 38.89% 40.13%
Cash On Cash Return a/t -2.30% 14.97% 37.87% 38.89% 40.13%
0.75 2.64 5.15 5.26 5.40
Gross Income per Sq. Ft. $15.17 $16.36 $17.20 $17.63 $18.06
Expenses per Sq. Ft. ($5.37) ($5.78) (6.28) ($6.46) ($6.65)
11.11 11.11 11.11 11.11 11.11
77.47% 51.16% 36.84% 37.01% 37.09%
180.90% 49.94% 24.94% 23.72% 22.40%
Capitalization Rate
Debt Coverage Ratio
Net Income Multiplier
Operating Expense Ratio
Loan to Value Ratio
a/t = after taxes: Modified IRR = Modified Internal Rate of Return, PV = Present Value, NPV = Net Present Value; NOI = Net Operating Income
16 * Worldwide Commercial, PLLC is a licensed Texas real estate Broker