DCR計算表(CF表)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
キャッシュフロー表(DCR計算)
2
3
物件価格¥100,000,000手入力
4
自己資本¥10,000,000自動
5
借入¥90,000,000自由調整
6
調達金利1.50%
7
借入期間(年)25
8
9
想定年収¥8,000,000
10
▲空室損(7%)¥560,000
11
12
実効総収入¥7,440,000
13
運営費(21%)¥1,680,000
14
15
営業純利益(NOI)¥5,760,000
16
▲ローン返済額(ADS)¥4,319,312
17
18
DCR(NOI÷ADS)1.33
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...