Commercial Investment Underwriter

Jon Hogan, Principal Broker | (706) 614-7101 | Jon.Hogan@mutualprosperityrealestate.com

MutualProsperityRealEstate.com

Deal Assumptions

Purchase Price ($) Gross Income (Annual $) Operating Expenses (Annual $) NOI Growth Rate (% Annual) Interest Rate (%) Loan Term (yrs) Down Payment (%) Other Acquisition Costs (%) Selling Costs (%) Hold Period (yrs)

Metric	Value

Disclaimer: Illustrative only. Verify assumptions before relying on results.

Amortization Schedule

Sensitivity Analysis — IRR Grid

Exit Cap Rate Min Max NOI Growth Min Max

Broker Opinion of Value (BOV)

Property Address Building Size (sqft) Comparable #1 (details) Comparable #2 (details) Notes

Visuals

NOI Sensitivity

Deal Assumptions

Amortization Schedule

Sensitivity Analysis — IRR Grid

Broker Opinion of Value (BOV)

Visuals

Deal Snapshot

Contact