Commercial Property Analyzer
Analyze commercial real estate investments with pro forma projections.
Property Details
$1,500,000
10,000 sqft
Price per Sqft$150
Price per Unit$375,000
Income
92%
Effective Gross Income$198,000/yr
Operating Expenses
Total Expenses$95,740/yr
Expense Ratio: 48.4%
Financing
25% down
Exit Assumptions
Review Metrics
DSCR: 1.05x
Net Operating Income
$102,260
$8,522/month
Key Metrics
Cap Rate6.82%
Cash-on-Cash1.2%
DSCR1.05x
LTV75%
Break-Even Occupancy107%
Cash Flow
Annual Debt Service-$97,579
Annual Cash Flow$4,681
Monthly Cash Flow$390
5-Year Exit
Projected NOI$123,832
Exit Value$1,769,022
Total Profit$388,604
Total ROI104%
IRR: 15.3%
Need Commercial Financing?
We connect you with commercial real estate loan programs for all property types.