Salon Suite Investment
35-Unit Professional Beauty Suite Complex
Monthly Rent
--
Equity In
--
Year 1 NOI
--
Cash-on-Cash
--
Proforma Calculator
Investor Pitch
Deal Parameters
Acquisition
Units
units
Purchase Price
$
Tenant Improvements
$
Land %
%
Financing
Loan Amount
$
Interest Rate
%
Amortization
yrs
Revenue
Rent / Unit / Mo
$
Vacancy
%
Rent Growth
%
Operations
Expense Ratio
%
Exit Cap Rate
%
Equity Required
--
--
Year 1 Operating Statement
Depreciation & Tax Benefits
10-Year Projections
FCF vs Net CF vs Loan Paydown
Equity Build-Up & Exit Value
Debt Service & Amortization