GPR: $360.0K/yr
EGI: $342.0K/yr
$500.0K down, $1.50M loan
$6,250/yr
IRR
39.77%
Equity Multiple
11.18x
Cash-on-Cash (Yr 1)
27.85%
NPV
$2.6M
Gross Potential Rent
$360.0K
Effective Gross Income
$342.0K
Operating Expenses
$75.9K
21.08% of GPR
Net Operating Income
$266.1K
Going-In Cap Rate
13.30%
Exit Cap Rate
6.00%
Price per SF
$80
Purchase price per square foot
Terminal Value
$5.7M
Down Payment
$500.0K
Loan Amount
$1.5M
75.00% LTV
Annual Debt Service
$113.8K
$9.5K/month
DSCR
2.34
Healthy coverage
Year 1 Cash Flow
$152.3K
Total Closing Costs
$47.0K
Total Equity Required
$547.0K
Down payment + closing costs
Price per Unit
$100.0K
Purchase price per unit
Data Quality Assessment
These checks help identify assumptions that may need review. They do not invalidate the analysis.
Assumptions Summary
24 assumptionsReview all inputs and assumptions driving your investment analysis
Sensitivity Analysis
See how IRR changes when vacancy rate varies from baseline
Cash Flow Projections
Visualize your investment performance over the hold period ($ US Dollar)
Investors
Add investors and their ownership percentages. Total must equal 100%.
Total Ownership: 100.0%
Total Equity Required: 547.0K
Allocated SF: 0 SFof 25,000 SF
Market Rate: $1.20/SF/month
Investment
$547.0K
IRR
33.17%
Equity Multiple
5.79x
Cash-on-Cash
26.71%
Total Cash Flow
$1.8M
Share of Sale
$1.3M
Total Return
$2.6M
Principal Payback Date
3.5 years from closing
Closing Costs
One-time costs incurred when purchasing the property