| # Racks Purchased | 20 | Monthly Association Dues | $175.00 | ||
| Average Rack Length, lf | 35 | Rent/ft/mo | $17.00 | ||
| Purchase Price/lf | $2,000 | Rent/month/rack | $595.00 | ||
| Average Price/Rack | $70,000 | ||||
| Management Fee % | 8.0% | ||||
| Total Rack Price | $1,400,000 | Management Fee $ | $47.50 | ||
| Real Estate Commission | $122,000 | 8.0% | |||
| Closing Costs | $14,000 | 1.0% | Vacancy Range | 5.0% | |
| Cash Required at Closing | $1,526,000 | Annual Tax@mills | $1,400 | 20 | |
| Unit Sale Commission | 8.0% | ||||
| US$ | 1,526,000 | ||||
| Exchange Rate | 0.64 | ||||
| Euros | 976,640 | Slip MV Apprec/Yr | 10.0% | ||
| Holding Period, Yrs | 5 | ||||
| Absorption Rate | 5.0% |