• 1) Write-Out a Capital Stack 
• - Assume: Value $5.75M, 23,548SF, No Debt, GPI $825k, Vacancy is 10% of GPI, Operating Expense is 35% of EGI.
• - What is the Cash Equity?
• - What is the NOI?
• - What is the Cash Flow?
• - What is the Cap Rate?
• - What is the Rent per SF?
• 
  
• 2: Write-Out a Capital Stack 
• - Assume: Value $5.75M, 23,548SF, No Debt, Rent/SF: $23.25, Vacancy is 10% of GPI, Operating Expense is 35% of EGI. 
• - What is the Cap Rate?
• - Compare cap rate with Question #1.
• 
  
• 3: - If your property is 93% occupied and the market rent comparable is at 70% occupancy, are you taking on a risk or opportunity?