Equity Raise Progress
Weighted Capital Raised
$0
$0Target: $3,712,011
$0
Raw Commitments
0
Investors
0%
Avg Probability
Pipeline by Status
$0
Funded
0
$0
Hard Commit
0
$0
Soft Commit
0
$0
Prospect
0
Probability-Weighted Total
Amount x Likelihood per investor
$0
Investor Pipeline
| Investor | Amount | Prob | Weighted | Status |
|---|
Acquisition Summary
| Item | Amount | PSF | |
|---|---|---|---|
| Purchase Price | |||
| Closing Costs | % | ||
| Mgmt Set Up Fee | % | ||
| Working Capital Reserve | |||
| Sponsor Acquisition Fee | % | ||
| Additional Loan Costs | |||
| Total Acquisition Cost |
Financing
| Total Cost For Loan Calc | |
| Loan to Value on Price | % |
| Renovation Reserve | |
| Total Loan Amount | |
| Amortization (Months) | |
| Interest Rate | % |
| Interest Only (Months) | |
| Loan Origination Fee | % |
| Equity Fee | % |
IO Payment (Monthly)
P&I Payment (Monthly)
DSCR (IO)
DSCR (Amort)
Sources
| Initial Equity | |
| Equity for Renovations | |
| Equity Year 1 | |
| Total Loan Amount | |
| - | - |
| - | - |
| Total Sources | |
Uses
| Purchase Price | |
| Closing Costs | |
| Equity Fee | |
| Capital / Reserves | |
| Renovations | |
| Loan Costs | |
| Total Uses |
Debt Amortization Schedule
| Period | Beg. Balance | Payment | Principal | Interest | End Balance |
|---|