| Going-in cap rate (T-3 NOI / purchase price) | 5.12% | Purchase CAP Rate |
| Exit, year 6: sale at a 5.37% cap rate | $21,120,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 5.8%, Y2 6.1%, Y3 6.4%, Y4 6.8%, Y5 7.0%, Y6 7.3% | 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 | Floating | Loan #1 - Floating or Fixed |
| Interest rate | SOFR + 2.10% (6.79% all-in) | Loan #1 - Rate |
| Amortization | I/O 36 months, then 30-year amortization | Loan #1 - I/O or Amortizing |
| Term | 10 years | Loan #1 - Term |
| Maturity | August 7, 2034 | Loan #1 - Maturity Date |
| Capital budget: Roof $302,000; total $302,000 | 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.