AnalyzeTheDeal

Name of Project
Federal Tax Rate Depreciation Recapture Tax Rate 1231 Gain Tax Rate
Going in Cap Rate Terminal Cap Rate NPV Discount Rate
PURCHASE
Purchase Price Closing Costs – Purchase Land Allocation
(ex. 25.00% = 25.00)
Depreciable Life # of Units
SALE
Years to Own Broker Commission % Other Costs of Sale
MORTGAGE
Loan Percentage Number of Months Annual Interest Rate Extra Payment
Gross Rent Potential Projected Rent Increase Vacancy & Credit Loss
OPERATING EXPENSES: Projected Operating Expense Increase
Utilities:
Property Taxes
Insurance:
Repairs & Maintenance:
Wages:
Management Fees:
General & Administrative:
Security:
Landscaping:
Snow Removal:
Pmt Payment Principle Interest Interest Paid Balance