George Fisher Advisors LLC
ROE cash flow  
Cap Rate  
     
Purchase Price  
Total Acq Cost
Monthly Rent  
Upgrade Costs  
     
Debt to Value  
Interest Rate  
Term  
Loan Amount  
Equity  
Debt Service  
DSR NOI  
DSR CFO  
 
1st yr principal  
FC  
     
PGI  
less vacancy
plus other income  
EGI  
less opex
NOI  
less reserves
CFO  
less debt service  
CFE  
CFE + Principal  
 
     
ROA  
 
ROE (incl Prin)  
 
P/E  
     
CFE  
+ reserve  
+ principal  
- depreciation
Taxable Income  
 
     
Federal Rate  
State & Local  
     
Income Taxes  
CFE after Taxes  
ROE after Tax  
ROE after Tax (prin)