Achieve Investment Group

Cash on Cash Return 0.00%
DEBT SERVICE COVERAGE RATIO (DSCR) 0.00
VALUE AT 0.0% CAP RATE $0.00

Acquisition Terms clear

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 Financingclear

DOWN PAYMENT
 
LOAN AMOUNT
 
 
INTEREST RATE %
 
TERM IN YEARS
 
ANNUAL DEBT SERVICE (P&I)
 
 
Mortgage Interest
 
Principal Reduction
 
Debt Service
 

Current Rentsclear

TYPE
#
Rent
SQ FT
$/SF
Mthly
Annual
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
Per mth
 
 
 
 
 
 
Average
 
 
 
 
 
 

Proforma Rent Gridclear

TYPE
#
Rent
SQ FT
$/SF
Mthly
Annual
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
 
 
 
 
 
Per mth
 
 
 
 
 
 
Average
 
 
 
 
 
 
Current vs. Proforma increase
 
 

Incomeclear

 
Actual
Proforma
Economic Vacancy Rate
Gross Rental Income
Economic Vacancy
Net Rental Income
Other Income
Total Net Income

Expensesclear

 
Actual
Proforma
Expenses/unit
Expense/Income Ratio:
Total Expenses

NOI

 
Actual
Proforma
Net Operating Income

Non-Operating Expensesclear

 
 
Actual
Proforma
Asset Mgmt Fee
 
Replacement Reserves/Unit
 
 
Replacement Reserves
 

Cash Flow

 
Actual
Proforma
Net Cash Flow (Annual)
Cash on Cash Return

Valuationclear

 
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.

INVESTOR EDUCATION SERIES WEBINAR

Watch Now For Free

ECONOMIC FORECAST AND COMMERCIAL REAL ESTATE OUTLOOK FOR 2024

With Commercial Real Estate Chief Economist K.C. Conway And CRE Best-selling Author James Kandasamy

WATCH NOW - AVAILABLE FOR LIMITED TIME

WATCH NOW
AVAILABLE FOR LIMITED TIME