| Going-in cap rate (T-3 NOI / purchase price) | 5.92% | Purchase CAP Rate |
| Exit, year 6: sale at a 6.17% cap rate | $16,300,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 6.4%, Y2 6.7%, Y3 7.0%, Y4 7.2%, Y5 7.6%, Y6 8.0% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 13.6% | Expected IRR - Hold |
| Equity multiple | 1.99x | Expected Equity Multiple - Hold |
| Rate type | Fixed | Loan #1 - Floating or Fixed |
| Interest rate | 5.04% fixed | Loan #1 - Rate |
| Amortization | Amortizing (30-year schedule) | Loan #1 - I/O or Amortizing |
| Term | 5 years | Loan #1 - Term |
| Maturity | September 29, 2026 | Loan #1 - Maturity Date |
| Capital budget: Roof $231,600, Unit renovations $827,300, Amenities $99,300; total $1,158,200 | Budgeted Capex (by category) |
Nothing is read from this document for the fields below: having it on file is the answer.
A static rendering for this demo: the passages each deal-sheet value was read from, highlighted where they sit. In the application this link opens the filed document itself. Every name and figure on it is invented.