Loading ProForma Studio...
Loading ProForma Studio...
Property / Project Name: Enter property or project name
Prepared by: Name
Date: MM/DD/YYYY
| Address | Enter address |
| Purchase Price | Enter assumptions here |
| Closing Costs | Enter assumptions here |
| Total Acquisition Cost | — |
| Loan Amount | Enter assumptions here |
| LTV % | — |
| Interest Rate | Enter assumptions here |
| Loan Term (years) | Enter assumptions here |
| Monthly P&I / Debt Service | — |
| Line Item | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Gross Scheduled Rent (annual) | Enter | — | — |
| Other Income | Enter | — | — |
| Potential Gross Income | — | — | — |
| Vacancy & Credit Loss | Enter % or $ | — | — |
| Concessions / Free Rent | Enter | — | — |
| Effective Gross Income | — | — | — |
| Line Item | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Real Estate Taxes | Enter | — | — |
| Insurance | Enter | — | — |
| Repairs & Maintenance | Enter | — | — |
| Utilities | Enter | — | — |
| Property Management (% of EGI) | Enter | — | — |
| Marketing / Leasing | Enter | — | — |
| Administrative | Enter | — | — |
| Reserves (e.g. CapEx) | Enter | — | — |
| Total Operating Expenses | — | — | — |
| Net Operating Income | EGI − Total OpEx |
| Annual Debt Service (P&I) | — |
| Before-Tax Cash Flow | NOI − Debt Service |
| Cash-on-Cash Return (%) | — |
| Going-In Cap Rate (%) | — |
| DSCR | — |
| IRR | See detailed model |