Purchase & Sale Assumptions
Leave blank to calculate from Purchase Price + Rehab Cost.
Deal Structure
Rent Roll
| Unit Type | Count | Square Feet | Current Rent ($) | Market Rent ($) | Premium Count | Premium Incr ($) | Actions |
|---|---|---|---|---|---|---|---|
Total Units: 0
Total SF: 0
Current Monthly Rent: $0
Market Monthly Rent: $0
Annual Rental Income: $0
Renovation Costs
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Debt Structure
This calculation assumes a 1-year Hard Money Loan followed by a refinance into a long-term loan based on the ARV.
$0
$0
$0
$0
$0
$0
Operating Expenses
Fixed Expenses
$0
Variable Expenses
$0
Growth Assumptions
Investment Summary
$0
$0
$0
Investment Analysis Options
Buy & Hold Analysis (1%, 50% Rules)
Rehab for Retail Sale Analysis
Rehab for Long Term Hold Analysis
Pro Forma Cash Flow
| Year | Rental Income | Operating Expenses | Net Operating Income (NOI) | Debt Service | Cash Flow |
|---|