Property
Units
Current /mo
Projected /mo
Gross /yr
Annual Expenses
Management
Maintenance
Vacancy
Total Annual Expenses
NOI /yr
NOI /mo
Acquisition
Transfer Tax
Title Ins.
Prop. Taxes at closing
Total Closing Costs
Bridge Financing
Acquisition Loan
Rehab Loan
Total Bridge Financed
Est. Holding Costs
Cash Flow /mo on Bridge
Cash Due at Closing (with bridge)
Title / Closing Costs
Down Payment
Points
Lender Fees
Total Cash to Close
Rehab not covered by loan (paid during hold)
Total All-in Before Refi
Permanent Financing (DSCR / Refi)
Loan Amount
Principal + Interest /mo
Refi Loan less CC
Total All-in Cost
Cash Out on Refi
Cash Left in Deal
Results
Net Cash Flow /mo
Cash Out on Refi
Cash on Cash
Cap Rate
DSCR
Equity Left in Deal
Price / Unit
Rent-to-Price