| Going-in cap rate (T-3 NOI / purchase price) | 7.20% | Purchase CAP Rate |
| Exit, year 6: sale at a 7.45% cap rate | $2,840,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 5.4%, Y2 5.8%, Y3 6.0%, Y4 6.2%, Y5 6.5%, Y6 6.8% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 11.2% | Expected IRR - Hold |
| Equity multiple | 1.77x | Expected Equity Multiple - Hold |
| Hold period | 6 years (exit 2030) | Expected Hold |
| Rate type | Fixed | Loan #1 - Floating or Fixed |
| Interest rate | 4.72% fixed | Loan #1 - Rate |
| Amortization | Amortizing (30-year schedule) | Loan #1 - I/O or Amortizing |
| Term | 7 years | Loan #1 - Term |
| Maturity | January 30, 2031 | Loan #1 - Maturity Date |
| Capital budget: Roof $40,100; total $40,100 | 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.