Residences at Riverwalk - Amesbury
FINANCIAL ANALYSIS
ASSUMPTIONS
ASSUMPTIONS:
$/UNIT
$198,276
BUILDING AREA
87
Purchase Price
$17,250,000
INFLATION RATE APPLICABLE TO REVENUES INFLATION RATE APPLICABLE TO EXPENSES TERMINAL CAP RATE (APPLIED TO YEAR 2014 NOI)
2.50% New Mortgage Loan Amount
$13,800,000
2.50% Loan-to-Value Ratio
80.0%
7.25% Interest Rate on Mortgage Loan
4.25%
TRANSACTION COSTS
3.00% Amortization Period of Mortgage Loan (Years)
30
EQUITY INVESTOR'S REQUIRED RATE OF RETURN (LEVERAGED)
12.0% Loan Origination Fee
1%
2424
Made with FlippingBook - professional solution for displaying marketing and sales documents online