New-dev_Multifamily_Proforma_918-4th-St

	A	B	C	D	E	F	G	H
1	Deepblocks Multifamily Proforma Dashboard
3
4	KPI	Value	KPI	Value	KPI	Value	KPI	Value
5	Project Name	Miami Beach - 9 Units Multifamily Development - WB	Total MF Units	9	MF NSF	7,200	Retail GSF	-
6	Total Project Cost	$8,738,825	Year 1 NOI	$534,600	Return on Cost	6.12%	Exit Value	$13,922,652
7	Levered IRR	22.57%	Equity Multiple	2.65x	Equity Required	$3,058,589	CSV Row Issues	-
8	Unit Mix Gross Rent Check	-	Debt Yield	9.41%	LTC	65.00%	Exit Cap	4.50%
9
10
11	5-Year Snapshot	Year 1	Year 2	Year 3	Year 4	Year 5
12	Gross Revenue	$810,000	$834,300	$859,329	$885,109	$911,662
13	NOI	$534,600	$551,853	$569,654	$588,020	$606,969
14	Unlevered Cash Flow	$532,350	$549,547	$567,290	$585,597	$13,691,778
15	Levered Cash Flow	$106,332	$123,529	$141,272	$159,579	$7,585,524
16
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110