| Going-in cap rate (T-3 NOI / purchase price) | 7.17% | Purchase CAP Rate |
| Exit, year 6: sale at a 7.42% cap rate | $7,440,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 6.1%, Y2 6.5%, Y3 6.8%, Y4 7.0%, Y5 7.3%, Y6 7.5% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 13.1% | Expected IRR - Hold |
| Equity multiple | 1.94x | Expected Equity Multiple - Hold |
| Hold period | 6 years (exit 2032) | Expected Hold |
| Capital budget: Roof $105,000, Unit renovations $375,000, Amenities $45,000; total $525,000 | 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.