MHP Analysis

Actual

Actual
‍

INCOME

GPI

+ Misc Income

‍

- Vacancy & Credit Loss

‍

- Concessions

‍

GOI

- Expenses

‍

NOI

‍

VALUATION

Valuation Cap Rate

ACQUISITION DEBT

Finance Reserves?

Yes

Finance
CapEx?

Yes

Interest
Only Loan?

Yes

LTV
(%)

Interest Rate
(%)

Loan
Duration
(years)

Annual
Payment

EQUITY

Acquisition Investment (Equity)

CASH FLOW

Cash Flow

Cash-on-Cash

FINANCING SUMMARY

Total Equity

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?

Yes

Interest
Only Loan?

Yes

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

MHP Acquisition Analysis

Property Name

Acquisition Information

Acquisition Information
‍

Value-add and Exit Information

Value-add
and Exit Information

Actual

Actual
‍

Proforma (Value Add)

Proforma
(Value Add)

MHP Acquisition Analysis

Property Name

Acquisition Information

Acquisition Information‍

Value-add and Exit Information

Value-add and Exit Information

Actual

Actual‍

Proforma (Value Add)

Proforma (Value Add)

Acquisition Information
‍

Value-add
and Exit Information

Actual
‍

Proforma
(Value Add)