Ebrochure Word Wide Commercial | Page 17

Worldwide Commercial
Investment Return Analysis
Arlington Tower
1600 E. Pioneer Parkway | Arlington, TX 76010
Description
Year 2 Year 3
Year 4 Year 5
($1,871,250) ($1,871,250) ($1,871,250) ($1,871,250) ($1,871,250)
Net Resale Proceeds ($43,048) ($43,048) ($43,048) ($43,048) ($43,048)
Invested Capital $280,192 $280,192 $280,192 $280,192 $280,192
Net Return on Investment $708,571 $708,571 $708,571 $708,571 $708,571
Internal Rate of Return $727,695 $72 7,695 $727,695 $727,695 $727,695
$8,175,988 $8,175,988 $8,175,988 $8,175,988 $8,175,988
Cash Flow to Date
Modified IRR
Year 1
NPV (cash flow + reversion)
PV (NOI + reversion)
a/t = after taxes: Modified IRR = Modified Internal Rate of Return, PV = Present Value, NPV = Net Present Value; NOI = Net Operating Income
* Worldwide Commercial, PLLC is a licensed Texas real estate Broker
17