| Going-in cap rate (T-3 NOI / purchase price) | 7.11% | Purchase CAP Rate |
| Exit, year 6: sale at a 7.36% cap rate | $16,530,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 5.4%, Y2 5.7%, Y3 6.0%, Y4 6.3%, Y5 6.7%, Y6 7.0% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 10.0% | Expected IRR - Hold |
| Equity multiple | 1.66x | Expected Equity Multiple - Hold |
| Hold period | 6 years (exit 2025) | Expected Hold |
| Rate type | Fixed | Loan #1 - Floating or Fixed |
| Interest rate | 4.74% fixed | Loan #1 - Rate |
| Amortization | Amortizing (30-year schedule) | Loan #1 - I/O or Amortizing |
| Term | 7 years | Loan #1 - Term |
| Maturity | July 30, 2026 | Loan #1 - Maturity Date |
| Capital budget: Roof $233,300; total $233,300 | 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.