Description
Total Pads
Current Monthly Pad Rent
Market Monthly Pad Rent
Total Gross Current Rent
Total Gross Market Rent
Total
Offer Price
Closing Cost(%)
Reserves ($)
Cap Ex ($)
AcquisitionCost Basis
Expansion (Pads)
ExpansionCost
Expansion Reserves ($)
Expansion Cost Basis
INCOME
GPI
( Gross Potential Income )
+ Misc Income
- Vacancy & Credit Loss
- Concessions
GOI
( Gross Operating Income )
- Expenses
NOI
VALUATION
Valuation Cap Rate
Project Cost Basis
Total Value Created
ACQUISITION DEBT
Finance Reserves?
Finance CapEx?
Interest Only Loan?
LTV (%)
Interest Rate(%)
Loan Duration(years)
Annual Payment
EQUITY
Acquisition Investment (Equity)
EquityMultiplier
CASH FLOW
Cash Flow
Cash-on-Cash
FINANCING SUMMARY
Total Equity
Total Debt
Total Cost Basis
Pro Forma Valuation
EXPANSION DEBT
InterestOnly Loan?
Loan Duration (years)
Expansion AnnualPayment
Project AnnualPayment
Total Investment(Equity)