$2,023,903 NOI

$50,500,000 Purchase price

Total Uses

Uses

$263,224 renovation costs

$2,020,000 closing costs

2283224 borrow at 7 percent 10 year loan

Rest is paid in equity 50,500,000

4.5s SENSITIVITY ANALYSIS LEVERAGED IRR 4.5s SENSITIVITY ANALYSIS LEVERAGED IRR