The Mutual Prosperity Real Estate & Investment Company, LLC
Mutual Prosperity Deal Analyzer™
Commercial real estate underwriting, valuation, financing and sensitivity analysis.
Unlock the Deal Analyzer
Complete the fields below to run the analysis. Your information identifies the analysis and lets Mutual Prosperity follow up.
Live Deal Controls
Start with a blank analysis. Complete the underwriting inputs below. Saved scenarios are restored only when you choose Load Scenario.
Deal Score
Risk Flags
What Should I Pay?
Maximum purchase price that still meets the target levered IRR (set under Debt, Exit & Value).
Break-Even Occupancy
Occupancy needed for NOI (after reserves) to cover Year-1 debt service.
Property Profile
Operating Statement Inputs
Operating Statement Summary (Year 1)
Lease / Unit Roll
Rent, expirations and concentration are calculated from this table. Tick the box to use total annual rent as Gross Potential Income. TI/LC totals are added to initial capital.
| Tenant / Unit | SF / Units | Annual Rent | Market Rent | Lease End | TI / LC |
|---|
Debt, Exit & Investment Targets
Debt Summary
Valuation
Revenue Growth vs. Exit Cap — Levered IRR
Purchase Price vs. Exit Cap — Levered IRR
Interest Rate vs. Down Payment — Levered IRR
Annual Underwriting Projection
Mutual Prosperity Deal Analyzer™
The Mutual Prosperity Real Estate & Investment Company, LLC · Jon Hogan, Principal Broker · (706) 614-7101 · Jon.Hogan@mutualprosperityrealestate.com
Important Disclaimer: This calculator is provided solely for general informational and preliminary underwriting purposes. It is not an appraisal, broker opinion of value, investment recommendation, financial advice, lending commitment, legal advice, tax advice, accounting advice, feasibility study or guarantee of investment performance. All calculations are estimates based upon user-entered assumptions and simplified modeling conventions. Actual results may differ materially. Commercial real estate investments involve substantial risks, including market, tenant, vacancy, credit loss, financing, interest-rate, refinancing, construction, operating, capital expenditure, liquidity and valuation risks. Users should independently verify all information and assumptions and obtain appropriate professional advice before entering into any transaction.
The Mutual Prosperity Real Estate & Investment Company, LLC · Jon Hogan, Principal Broker · (706) 614-7101 · Jon.Hogan@mutualprosperityrealestate.com
Important Disclaimer: This calculator is provided solely for general informational and preliminary underwriting purposes. It is not an appraisal, broker opinion of value, investment recommendation, financial advice, lending commitment, legal advice, tax advice, accounting advice, feasibility study or guarantee of investment performance. All calculations are estimates based upon user-entered assumptions and simplified modeling conventions. Actual results may differ materially. Commercial real estate investments involve substantial risks, including market, tenant, vacancy, credit loss, financing, interest-rate, refinancing, construction, operating, capital expenditure, liquidity and valuation risks. Users should independently verify all information and assumptions and obtain appropriate professional advice before entering into any transaction.