$
$
$
Loan 1
$
%
%
Unit 1
$
$
%
%
$
$
$
$
%
= $912$
$
$
$
$
$
$
Miscellaneous
$
$
$
$
$
$
$
$
$
$
$
$
$
Deal Summary
Initial Investment
$0
5-Year Avg COC Return
0.00%
NOI
$10,488
Annual Debt Service
$0
Cash Flow (BT)
$10,488
DCR
0.00
Exit Value Scenarios
| Cap Rate | Exit Value |
|---|---|
| 6% | $174,800 |
| 7% | $149,829 |
| 8% | $131,100 |
| 9% | $116,533 |
| 10% | $104,880 |
Rent Summary
Total Units
1
Avg Rent/Unit
$1,000/mo
Annual Rent
$12,000
Vacancy Loss
$600
5-Year Projections
| Year | NOI | Cash Flow | COC |
|---|---|---|---|
| Year 1 | $10,803 | $10,803 | 0.00% |
| Year 2 | $11,127 | $11,127 | 0.00% |
| Year 3 | $11,461 | $11,461 | 0.00% |
| Year 4 | $11,804 | $11,804 | 0.00% |
| Year 5 | $12,158 | $12,158 | 0.00% |