{"inputs":{"grossRent":1200000,"otherIncome":0,"vacancyPct":5,"expenseRatioPct":43,"units":100,"capRatePct":6.5,"ltvPct":70,"ratePct":6.75,"amortYears":30,"acqCostPct":2,"holdYears":5,"noiGrowthPct":3,"exitCapPct":6.5,"sellingCostPct":2.5},"result":{"egi":1140000,"noi":649800,"value":9996923.08,"pricePerUnit":99969.23,"loan":6997846.15,"equity":3199015.38,"annualDebtService":544654.76,"dscr":1.193,"year1CashFlow":105145.24,"cashOnCash":0.032868,"exitValue":11589173.75,"netSaleProceeds":4730166.67,"equityMultiple":1.7058,"irr":0.119426,"cashOnCashPercent":3.2868,"irrPercent":11.9426},"assumptions":"Level fixed-rate loan, operating expenses held at the entered ratio, NOI growing at the entered rate, and a sale priced on forward-year NOI at the exit cap rate.","disclaimer":"Quick screen only — not investment, tax, or legal advice. Excludes capital expenditures, income taxes, and reserves."}