| Going-in cap rate (T-3 NOI / purchase price) | 6.05% | Purchase CAP Rate |
| Exit, year 6: sale at a 6.30% cap rate | $4,030,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 4.5%, Y2 5.6%, Y3 6.5%, Y4 7.3%, Y5 7.7%, Y6 8.0% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 15.0% | Expected IRR - Hold |
| Equity multiple | 2.13x | Expected Equity Multiple - Hold |
| Hold period | 6 years (exit 2029) | Expected Hold |
| Refinance in 2027 at 65% LTV on stabilized value | Expected Refi Year | |
| Refinance proceeds: new loan $2,520,000, less payoff $2,057,000 = $460,000 to equity | Expected Refi Proceeds |
| Rate type | Fixed | Loan #1 - Floating or Fixed |
| Interest rate | 6.51% fixed | Loan #1 - Rate |
| Amortization | Amortizing (30-year schedule) | Loan #1 - I/O or Amortizing |
| Term | 7 years | Loan #1 - Term |
| Maturity | October 3, 2030 | Loan #1 - Maturity Date |
| Renovation program complete | 2024 | Last Renovated |
| Capital budget: Roof $54,000; total $54,000 | Budgeted Capex (by category) | |
| Interior upgrades on 256 of 640 units as they turn | Units to Rehab |
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.