Offer Snapshot
Units
Enter the total number of units in the property
USD
Enter fair market rent/month charged for this type of property
%
Enter other income as a percentage from application fees, pet fees, utilities, trash fees, parking fees, etc.
%
Enter local market occupancy. Include all economic losses such as concesions, loss to lease & bad debt.
%
Now enter your expenses as a percentage of your gross annual income.
%
Enter the Local Cap Rate or the rate you're willing to pay
USD
Enter the amount of renovations needed per door
%
Enter the Down Payment as a percentage
%
Enter the Interest Rate
Gross Potential Rent (GPR)
$000,000
Other Income
$000,000
Effective Gross Income (EGI)
$000,000
$000,000
Other Income
$000,000
Effective Gross Income (EGI)
$000,000
Expenses
$000,000
$000,000
Net Operating Income (NOI)
$0,000,000
Potential Offer Price
$00,000,000
CapX
$000,000
$000,000
Down Pmnt
$000,000
$000,000
Total Equity
$000,000
$000,000
Debt Service
$000,000/y
$000,000/y
$000,000/m
DSCR
1
1
Cashflow
$000,000/y
$000,000/y
$000,000/m
ROI
1%
1%