MHP Acquisition Analysis

Property Name

Description

Total Pads

Current Monthly Pad Rent

Market Monthly Pad Rent

Total Gross Current Rent

Total Gross Market Rent

Total

Acquisition Information

Acquisition Information
‍

Offer
Price

Closing Cost
(%)

Reserves
($)

Cap Ex
($)

Acquisition
Cost Basis

Value-add and Exit Information

Value-add
and Exit Information

Expansion (Pads)

Expansion
Cost

Expansion Reserves ($)

Expansion Cost Basis

Actual

Actual
‍

INCOME

GPI

+ Misc Income


‍

- Vacancy & Credit Loss


‍

- Concessions


‍

GOI

- Expenses


‍

NOI


‍

VALUATION

Valuation Cap Rate

Project Cost Basis

Project Cost Basis

Project Cost Basis

Project Cost Basis

Total Value Created

Project Cost Basis

Project Cost Basis

Project Cost Basis

Project Cost Basis

ACQUISITION DEBT

Finance Reserves?

Finance
CapEx?

Interest
Only Loan?

LTV
(%)

Interest Rate
(%)

Loan
Duration
(years)

Annual
Payment

EQUITY

Acquisition Investment (Equity)

Equity
Multiplier

Equity
Multiplier

CASH FLOW

Cash Flow

Cash-on-Cash

FINANCING SUMMARY

Total Equity

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Value Created

Total Debt

Total Cost Basis

Proforma (Value Add)

Proforma
(Value Add)

INCOME

GPI

+ Misc Income


‍

- Vacancy & Credit Loss


‍

- Concessions


‍

GOI

- Expenses


‍

NOI


‍

VALUATION

Pro Forma Valuation

Project Cost Basis

Total Value Created

EXPANSION DEBT

Finance Reserves?

Interest
Only Loan?

LTV
(%)

Interest Rate
(%)

Loan Duration (years)

Expansion Annual
Payment

Project Annual
Payment

EQUITY

Total Investment
(Equity)

Total Value Created

Equity
Multiplier

CASH FLOW

Cash Flow

Cash-on-Cash

FINANCING SUMMARY

Total Equity

Total Debt

Total Cost Basis

Thank you!
Your submission has been received!
Hmmm. Something went wrong while submitting the form.
Download
HomeAbout UsNews & BlogInvestor Login
Open Projects
Fund I FULLY SUBSCRIBED
Fund IV "Cash Flow & Growth Fund"
Fund III “New England Growth Fund”
Fund II FULLY SUBSCRIBED
Investor Enquiry FormPatriot InvestmentsPartner With UsContact Us - InvestorsContact Us - Sellers
Asset Classes
Patriot InvestmentsSelf StorageMobile Home ParksIndustrialAcquisition CriteriaResources
Interested in investing with us?
Please complete our new investor form
Invest With Patriot
admin@patriotholdings.com
(702) 550-3808
4007 Dean Martin Dr
Las Vegas, Nevada 89103
Mon–Fri: 9am-5pm
Sat–Sun: Closed
©️ 2022 Patriot Holdings LLC. All Rights Reserved.