"; head += "
"; tbl += "Property Assumptions"; tbl += " | "; tbl += "||
"; tbl += "Purchase Price"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.price.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Down Payment"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.down.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Loan Term"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.term.value),0,0) + " Years"; tbl += " | "; tbl += "|
"; tbl += "Interest Rate"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.rate.value),2,0) + "%"; tbl += " | "; tbl += "|
"; if(document.calc.pmt_type.selectedIndex == 0) { tbl += "Principal & Interest Payment"; } else { tbl += "Interest-Only Payment"; } tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.pi_pmt.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Closing Costs"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.cc.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Gross Scheduled Income (GSI)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.gsi.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Vacancy Rate"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.vac_rate.value),2,0) + "%"; tbl += " | "; tbl += "|
"; tbl += "Number of Units"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.units.value),0,0) + ""; tbl += " | "; tbl += "|
"; tbl += "Pro-forma Income Statement & Cash Flow"; tbl += " | "; tbl += "||
"; tbl += "Gross Scheduled Income (GSI)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.gsi.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Less Vacancy"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_vac.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Total Actual Annual Income"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_tot_inc.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Other Income (Laundry, Late Fees, etc.)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_other_inc.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Gross Operating Income (GOI)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_goi.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Annual Opertating Expenses"; tbl += " | "; tbl += "||
"; tbl += "" + exp_arr[i] + ""; tbl += " | "; tbl += ""; eval("exp_amt = stripNum(document.calc.exp_" + i + ".value);"); tbl += "$" + formatNumberDec(exp_amt,0,1) + ""; tbl += " | "; tbl += ""; tbl += " "; tbl += " | "; tbl += "
"; tbl += "Total Operating Expenses"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_tot_exp.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Net Operating Income (NOI)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_noi.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Annual Debt Service (mortgage payments)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_adc.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Before Tax Cash Flows (BTCF)"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ie_btcf.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Key Operating Ratios"; tbl += " | "; tbl += "||
"; tbl += "Capitalization Rate"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.cap.value),2,0) + "%"; tbl += " | "; tbl += "|
"; tbl += "Cash on Cash (COC)"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.coc.value),2,0) + "%"; tbl += " | "; tbl += "|
"; tbl += "Gross Rent Mulitplier (GRM)"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.grm.value),2,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Net Income Mulitplier (NIM)"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.nim.value),2,0) + ""; tbl += " | "; tbl += "|
"; tbl += "Debt Coverage Ratio (DCR)"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.dcr.value),2,0) + ""; tbl += " | "; tbl += "|
"; tbl += "Expense Ratio (ER) Per Unit"; tbl += " | "; tbl += ""; tbl += "" + formatNumberDec(stripNum(document.calc.er.value),2,0) + "%"; tbl += " | "; tbl += "|
"; tbl += "Price Per Unit"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.ppu.value),0,1) + ""; tbl += " | "; tbl += "|
"; tbl += "Propery Value Based on " + document.calc.req_cap_rate.value + "% Required CAP Rate"; tbl += " | "; tbl += ""; tbl += "$" + formatNumberDec(stripNum(document.calc.prop_val.value),0,1) + ""; tbl += " | "; tbl += "