| Going-in cap rate (T-3 NOI / purchase price) | 5.77% | Purchase CAP Rate |
| Exit, year 6: sale at a 6.02% cap rate | $5,740,000 | Expected Sale Proceeds |
| Cash-on-cash by year: Y1 4.1%, Y2 4.8%, Y3 5.6%, Y4 6.2%, Y5 6.6%, Y6 6.8% | Projected Returns - Yearly (1-10?) | |
| Levered IRR | 15.6% | Expected IRR - Hold |
| Equity multiple | 2.19x | Expected Equity Multiple - Hold |
| Hold period | 6 years (exit 2026) | Expected Hold |
| Rate type | Fixed | Loan #1 - Floating or Fixed |
| Interest rate | 5.11% fixed | Loan #1 - Rate |
| Amortization | Amortizing (30-year schedule) | Loan #1 - I/O or Amortizing |
| Term | 10 years | Loan #1 - Term |
| Maturity | October 20, 2030 | Loan #1 - Maturity Date |
| Renovation program complete | 2021 | Last Renovated |
| Capital budget: Roof $77,000, Unit renovations $275,000, Amenities $33,000; total $385,000 | Budgeted Capex (by category) | |
| Interior upgrades on 25 of 64 units as they turn, $11,000 per unit | 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.