REAL ESTATE FINANCE MODEL

REALFIMO| Real Estate Finance Model Analytics

1. Deal Assumptions (Inputs)

Project Name

Purchase Price

Closing Costs %

Reno Budget

Total Basis

2. Financing

LTV %

Interest Rate %

Amortization (Yrs)

Loan Amount

Annual Debt Service

3. OpEx & Growth (Year 1)

Prop Taxes (% Price)

Insurance ($/unit)

Mgmt Fee (% EGI)

R&M / Utilities ($/u)

Fixed OpEx ($/yr)

Other Income ($/mo)

Vacancy / Growth %

4. Unit Mix Analysis

Type	Cnt	SqFt	In-Place	Pro Forma





TOTALS:	0	0	0	0

* Total/Mo Formula: Pro Forma Rent × Unit Count.
* Pro Forma model below annualizes this figure (×12).

4B. Commercial Leases (Ground Floor / Retail)

Space	Units	SqFt




TOTALS:	0	0

Retail 3-Year Cash Flow

Retail 5-Year Cash Flow

Contact 310.728.7974 for Real Estate Asset Management & Underwriting Multifamily | Office | Retail | Net Lease | Hotel Real Estate Edge realestatecode.github.io/vetted

REAL ESTATE EDGE

5. 10-Year Pro Forma Projection (for illustration only - for complex projects - investors are expected to perform their own due diligience as interest rate, occupancy and market conditions can change and will impact financial outlook.

Initial Equity-

IRR (Levered)-

Equity Multiple-

Avg Cash/Cash-

Exit Price (Yr10)-