Could someone plesae check my formula?

[Bruce L.]

Hi guys,

Was wondering if you could check my Cap Rate & Cash on Cash Formula?
Also, if you could provide any constructive criticism.

PS.
I did not add Income Tax, Depreciation, Amortization and not appreciation as that is just speculating.

Thanks.