看這個return rate:
| Investment Summary | ||
|---|---|---|
| Funding | % of Total | Amount |
| Short Term Financing | 80.00% | $2,079,038 |
| Equity | 20.00% | $519,759 |
| Total | 100.00% | $2,598,797 |
| Capitalization | ||
| Stabilized NOI | $247,095 | |
| Rate | 9.00% | |
| Value (at stabilization) | $2,745,497 | |
| Value per Gross Square Foot | $53.89 | |
| Cash on Cash | ||
| 3 Year | 15.49% | |
| 5 Year | 26.20% | |
| 7 Year | 30.04% | |
| 9 Year | 34.15% | |
| Internal Rate of Return | Leveraged | Unleveraged |
| 3 Year | 14.92% | 9.10% |
| 5 Year | 19.91% | 10.52% |
| 7 Year | 21.19% | 11.10% |
| 9 Year | 21.51% | 11.39% |
| Ratios | ||
| Loan-to-Value (at stabilization) | 75.73% | |
| Debt Service Coverage (at stabilization) | 1.37:1 | |
| Important Milestones | Month | Occupancy % |
| Break Even | 16 | 30% |
| Absorption | 23 | 56% |
| Stabilization | 33 | 90% |
| Development Life Cycle | Months | Length |
| Pre-Construction | 1 thru 2 | 2 months |
| Construction | 3 thru 8 | 6 months |
| Fill-up | 9 thru 32 | 24 months |
| Stabilized | 33+ | |
WENXUECITY.COM does not represent or guarantee the truthfulness, accuracy, or reliability of any of communications posted by other users.
Copyright ©1998-2025 wenxuecity.com All rights reserved. Privacy Statement & Terms of Use & User Privacy Protection Policy
