Cash on Cash Return 0.00%
DEBT SERVICE COVERAGE RATIO (DSCR) 0.00
VALUE AT 0.0% CAP RATE $0.00
Acquisition Terms
Price Per Door
# of Units
offer price
per door
REHAB - IN LOAN
per door
TOTAL "IN"
CLOSING COST
OPERATING CAPITAL
REHAB - NOT IN LOAN
TOTAL OUT OF POCKET
TOTAL "IN"$/UNIT
Bank Financing
DOWN PAYMENT
LOAN AMOUNT
INTEREST RATE %
TERM IN YEARS
ANNUAL DEBT SERVICE (P&I)
Mortgage Interest
Principal Reduction
Debt Service
Current Rents
TYPE
#
Rent
SQ FT
$/SF
Mthly
Annual
Total
Per mth
Average
Proforma Rent Grid
TYPE
#
Rent
SQ FT
$/SF
Mthly
Annual
Total
Per mth
Average
Current vs. Proforma increase
Income
Actual
Proforma
Economic Vacancy Rate
Gross Rental Income
Economic Vacancy
Net Rental Income
Other Income
Total Net Income
Expenses
Actual
Proforma
Expenses/unit
Expense/Income Ratio:
Total Expenses
NOI
Actual
Proforma
Net Operating Income
Non-Operating Expenses
Actual
Proforma
Asset Mgmt Fee
Replacement Reserves/Unit
Replacement Reserves
Cash Flow
Actual
Proforma
Net Cash Flow (Annual)
Cash on Cash Return
Valuation
Actual
Proforma
CAP RATE
VALUE
This analyzer should be only use for education and informational purposes. Achieve Investment Group are not responsible or liable for any usage of this tool to make any business or financial decisions. Any such decision should only be done with respective professionals.