EFTA01122413Dataset 9
10p5,706w
Summary Investment and Purchase Price Analysis NO1 Before NOI After NO1 After Debt ICY Debt Service Debt Service Service / Capx Exit Debt as of Property Valuation Year 1 Year I NOI Year I Cap Rate Cap Rate Sep-06 Equity Yacht Harbor $ 8,500,000 S 844,463 S 83,234 S 64,734 9.9% 8.5% S 4.060,000 S 4.440,000 [torsi I larbor S 18,000,000 S 1,296,135 647,693…
https://www.justice.gov/epstein/files/DataSet%209/EFTA01122413.pdf