Units
\r\n{{ $store.state.property.multifamilyAttributes.units }}
\r\nYear Built
\r\n{{ $store.state.property.multifamilyAttributes.yearBuilt }}
\r\nClass
\r\n{{ $store.state.property.multifamilyAttributes.propertyClass }}
\r\nDeal Terms
\r\n\r\n| \r\n Asking Price\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo.outputs.askingPricePerUnit_F17 | currency(0) }} per unit | \r\n\r\n
| Offer Price\r\n | \r\n\r\n \r\n {{ $store.state.bpo.outputs.offerPrice_E18 | currency(0) }} \r\n\r\n \r\n\r\n \r\n \r\n\r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo.outputs.offerPricePerUnit_F18 | currency(0) }} per unit | \r\n\r\n
| Rehab - In Loan | \r\n\r\n{{ $store.state.bpo.outputs.rehabInLoan_E19 | currency(0) }} | \r\n\r\n{{ $store.state.bpo.outputs.rehabInLoanPerUnit_F19 | currency(0) }} per unit | \r\n\r\n
| Total \"In\" | \r\n\r\n{{ $store.state.bpo.outputs.totalIn_E20 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Closing Costs\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo.outputs.closingCost_E21 | currency(0) }} | \r\n\r\n
| Operating Capital\r\n | \r\n\r\n \r\n {{ $store.state.bpo.outputs.operatingCapital_E22 | currency(0) }} \r\n\r\n \r\n\r\n \r\n\r\n \r\n\r\n \r\n \r\n\r\n | \r\n\r\n \r\n\r\n |
| Rehab - Not In Loan | \r\n\r\n{{ $store.state.bpo.outputs.rehabNotInLoan_E23 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Total Out Of Pocket | \r\n\r\n{{ $store.state.bpo.outputs.totalOutOfPocket_E24 | currency(0) }} | \r\n\r\n\r\n\r\n |
| \r\n | \r\n | \r\n |
| #/Units | \r\n\r\n{{ $store.state.bpo.outputs.numberOfUnits_E26 }} | \r\n\r\n\r\n\r\n |
| Total \"In\"$/Unit | \r\n\r\n{{ $store.state.bpo.outputs.totalInPricePerUnit_E27 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Down Payment\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo.outputs.downPayment_F28 | currency(0) }} | \r\n\r\n
| Loan Amount | \r\n\r\n{{ $store.state.bpo.outputs.loanAmount_E29 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Interest Rate\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| Years Amortization\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| Interest Only?\r\n | \r\n\r\n \r\n \r\n\r\n \r\n | \r\n\r\n \r\n\r\n |
| Annual Debt Service (P&I) | \r\n\r\n{{ $store.state.bpo.outputs.annualDebtService_E32 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Total Rehab\r\n | \r\n\r\n \r\n {{ $store.state.bpo.outputs.totalRehab_E33 | currency(0) }} \r\n\r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| % of Rehab to be Financed\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
Rents
\r\n\r\n\r\n
\r\n
No rents yet, please add them
\r\n| Type | \r\n# | \r\nSqft | \r\nScheduled Rent $ | \r\nProforma Rent $ | \r\n\r\n | \r\n | \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n\r\n
|---|
Scheduled Rent Grid
\r\n\r\n| Type | \r\n# | \r\nRent | \r\nSqft | \r\n$/Sqft | \r\nMthly | \r\nAnnual | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.currentRent | currency(0) }} | \r\n{{ line.sqft | number(0) }} | \r\n{{ line.currentPricePerSqft | currency(2) }} | \r\n{{ line.currentMonthly | currency(0) }} | \r\n{{ line.currentAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo.outputs.totalUnitCount_J19 }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentRent_K19 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalSqft_L19 | number(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentPricePerSqft_M19 | currency(2) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentMonthly_N19 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentAnnual_O19 | currency(0) }} | \r\n
Proforma Rent Grid
\r\n\r\n| Type | \r\n# | \r\nRent | \r\nSqft | \r\n$/Sqft | \r\nMthly | \r\nAnnual | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.proformaRent | currency(0) }} | \r\n{{ line.sqft }} | \r\n{{ line.proformaPricePerSqft | currency(2) }} | \r\n{{ line.proformaMonthly | currency(0) }} | \r\n{{ line.proformaAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo.outputs.totalUnitCount_J19 }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaRent_K37 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalSqft_L19 | number(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaPricePerSqft_M37 | currency(2) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaMonthly_N37 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaAnnual_O37 | currency(0) }} | \r\n
Notes
\r\n\r\nSummary Projection
\r\n\r\n| \r\n\r\n | \r\n | \r\n\r\n \r\n | \r\n\r\n Proforma | \r\n|||||||||||||||||||||||
| Gross Rental Income\r\n | \r\n\r\n \r\n\r\n {{ $store.state.bpo.outputs.actuals.grossRentalIncome_E38 | currency(0) }} \r\n\r\n \r\n \r\n \r\n\r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n {{ $store.state.bpo.outputs.proformas.grossRentalIncome_G38 | currency(0) }} \r\n\r\n \r\n\r\n \r\n \r\n\r\n \r\n \r\n | \r\n |||||||||||||||||||||||
| Economic Vacancy Rate %\r\n | \r\n\r\n \r\n {{ $store.state.bpo.outputs.actuals.economicVacancyRate_K41 | percent(1) }} \r\n\r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| Economic Vacancy | \r\n{{ $store.state.bpo.outputs.actuals.economicVacancy_E39 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.economicVacancy_F39 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.economicVacancy_G39 | currency(0) }} | \r\n|||||||||||||||||||||||
| Net Rental Income | \r\n{{ $store.state.bpo.outputs.actuals.netRentalIncome_E40 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netRentalIncome_F40 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netRentalIncome_G40 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Laundry\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| RUBS\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| Misc. Other Income\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Total Net Income | \r\n{{ $store.state.bpo.outputs.actuals.totalNetIncome_E45 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.totalNetIncome_F45 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.totalNetIncome_G45 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
Expenses per Unit\r\n
| \r\n\r\n \r\n {{ $store.state.bpo.outputs.actuals.expensesPerUnit_E47 | currency(0) }} \r\n\r\n \r\n\r\n \r\n \r\n\r\n \r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n |||||||||||||||||||||||
| Expenses per Sqft | \r\n{{ $store.state.bpo.outputs.actuals.expensesPerSqft_E48 | currency(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.expensesPerSqft_F48 | currency(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.expensesPerSqft_G48 | currency(2) }} | \r\n|||||||||||||||||||||||
| Expenses as % of Income | \r\n{{ $store.state.bpo.outputs.actuals.expensesAsPercentOfIncome_E49 | percent(1) }} | \r\n{{ $store.state.bpo.outputs.brokers.expensesAsPercentOfIncome_F49 | percent(1) }} | \r\n{{ $store.state.bpo.outputs.proformas.expensesAsPercentOfIncome_G49 | percent(1) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Total Expenses | \r\n{{ $store.state.bpo.outputs.actuals.totalExpenses_E51 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.totalExpenses_F51 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.totalExpenses_G51 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Net Operating Income | \r\n{{ $store.state.bpo.outputs.actuals.netOperatingIncome_E53 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netOperatingIncome_F53 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netOperatingIncome_G53 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Mortgage Interest | \r\n{{ $store.state.bpo.outputs.actuals.mortgageInterest_E55 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.mortgageInterest_F55 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.mortgageInterest_G55 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Capital Reserves per Unit\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| Capital Reserves | \r\n{{ $store.state.bpo.outputs.actuals.capitalReserves_E58 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.capitalReserves_F58 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.capitalReserves_G58 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Pre-Tax Profit | \r\n{{ $store.state.bpo.outputs.actuals.preTaxProfit_E60 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.preTaxProfit_F60 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.preTaxProfit_G60 | currency(0) }} | \r\n|||||||||||||||||||||||
| Pre-Tax ROI | \r\n{{ $store.state.bpo.outputs.actuals.preTaxROI_E61 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.preTaxROI_F61 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.preTaxROI_G61 | percent(2) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Asset Management\r\n | \r\n \r\n | {{ $store.state.bpo.outputs.brokers.assetManagement_F63 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.assetManagement_G63 | currency(0) }} | \r\n|||||||||||||||||||||||
| Principal Reduction | \r\n{{ $store.state.bpo.outputs.actuals.principalReduction_E64 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.principalReduction_F64 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.principalReduction_G64 | currency(0) }} | \r\n|||||||||||||||||||||||
| Debt Service | \r\n{{ $store.state.bpo.outputs.actuals.debtService_E65 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.debtService_F65 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.debtService_G65 | currency(0) }} | \r\n|||||||||||||||||||||||
| Debt Service Coverage Ratio | \r\n{{ $store.state.bpo.outputs.actuals.debtServiceCoverageRatio_E66 | number(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.debtServiceCoverageRatio_F66 | number(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.debtServiceCoverageRatio_G66 | number(2) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Net Cash Flow (Annual) | \r\n{{ $store.state.bpo.outputs.actuals.netCashflowAnnual_E68 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netCashflowAnnual_F68 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netCashflowAnnual_G68 | currency(0) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Net ROI (Cash-on-Cash) | \r\n{{ $store.state.bpo.outputs.actuals.netROICashOnCash_E70 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.netROICashOnCash_F70 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.netROICashOnCash_G70 | percent(2) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| Lead Investor Compensation\r\n | \r\n \r\n | \r\n{{ $store.state.bpo.outputs.brokers.leadInvestorCompensation_F72 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.leadInvestorCompensation_G72 | currency(0) }} | \r\n|||||||||||||||||||||||
| Net to Passives | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.netToPassives_F73 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netToPassives_G73 | currency(0) }} | \r\n|||||||||||||||||||||||
| Net ROI to Passives | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.netROIToPassives_F74 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.netROIToPassives_G74 | percent(2) }} | \r\n|||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| \r\n \r\n CAP RATE PROJECTION\r\n \r\n | \r\n {{ $store.state.bpo.outputs.actuals.capRateProjection_E76 | percent(2) }} | \r\n\r\n\r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n |||||||||||||||||||||||
| \r\n | \r\n | \r\n | \r\n | |||||||||||||||||||||||
| SUMMARY PROJECTION | \r\n{{ $store.state.bpo.outputs.actuals.brokerPriceOpinionProjection_E78 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.brokerPriceOpinionProjection_F78 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.brokerPriceOpinionProjection_G78 | currency(0) }} | \r\n
DISCLAIMER: This represents an estimated sale price for this property. It is not the same as the opinion of value in an appraisal developed by a licensed appraiser under the Uniform Standards of Professional Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the information and make no guarantee, warranty, or representation. This broker price opinion was either filled out by a Lifestyles representative or the potential buyer or other. Further investigation may be necessary as more information is made available. When more information is available the opinion may substantially change; the reader should be aware of the limited scope of this opinion.
\r\n\r\n\r\n
\r\n
Units
\r\n{{ property.multifamilyAttributes.units }}
\r\nYear Built
\r\n{{ property.multifamilyAttributes.yearBuilt }}
\r\nClass
\r\n{{ property.multifamilyAttributes.propertyClass }}
\r\n\r\n
No properties.
Click New Property button
or change filter settings.
\r\n Filter\r\n
\r\n \r\n\r\n
No connections, yet. Add a new connection
\r\n\r\n
No notes yet
\r\n{{ item }}
\r\nCustom Categories for MFQA 2
\r\n\r\nOperating Expenses
\r\nCapital Improvements
\r\nClosing Costs
\r\nStart-up Costs
\r\nPrepaids & Deposits
\r\nEdit Document Name
\r\n| \r\n | \r\n
| \r\n | \r\n
{{ evaluation.outputs.proformasYear5.label_P38 }}
\r\n{{ evaluation.outputs.proformasYear5.brokerPriceOpinionProjection_P78 | currency(0) }}
\r\n| \r\n | \r\n
Add Note
\r\nEdit Note
\r\nAdd Connection
\r\nAdd Documents
\r\n\r\n
Drop your files here or click to select
\r\n{{ listing.pictureUrls.length }} pictures
{{ listing.updated | fromNow }}
\r\n
\r\n
Add pictures by dropping them here or click here to select
\r\nNew Multi-family Evaluation
\r\nSelect the evaluation to create...
\r\n| Create a new MFQA 1. This is a 'back of the napkin' evaluation and intended to be quick. Do it before touring the property. | \r\n|
| Create a new MFQA 2 from scratch. This evaluation includes the 9 expense categories from NAA. Do it after your LOI is accepted. | \r\n
\r\n\t\t\t\t\t\t\t\t\r\n\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t{{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.multifamilyAttributes\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t.propertyName\r\n\t\t\t\t\t\t\t\t\t\t\t\t}}\r\n\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t{{ $store.state.property.address }}
\r\n\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t{{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.lastUpdate | fromNow\r\n\t\t\t\t\t\t\t\t\t\t\t\t}}\r\n\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t{{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.address\r\n\t\t\t\t\t\t\t\t\t\t\t\t}}
\r\n\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t{{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.lastUpdate | fromNow\r\n\t\t\t\t\t\t\t\t\t\t\t\t}}\r\n\t\t\t\t\t\t\t\t\t\t\t
Units
\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t {{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.multifamilyAttributes.units\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t}} \r\n\t\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\tYear Built
\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t {{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.multifamilyAttributes\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t.yearBuilt\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t}} \r\n\t\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\tClass
\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t {{\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t$store.state.property.multifamilyAttributes\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t\t.propertyClass\r\n\t\t\t\t\t\t\t\t\t\t\t\t\t\t}} \r\n\t\t\t\t\t\t\t\t\t\t\t\t\t
\r\n\t\t\t\t\t\t\t\t\t\t\t\t\r\n
\r\n
\r\n Estimated sale price\r\n
\r\n Hard appraised price\r\n
\r\n Purchase price\r\n
\r\n Seller contribution\r\n
\r\n Survey\r\n
\r\n Appraisal\r\n
\r\n Repairs & Make-ready\r\n
\r\n HOA annually\r\n
\r\n Property tax annually\r\n
\r\n Insurance annually\r\n
\r\n Inspection\r\n
\r\n Misc. monthly\r\n
\r\n Rent\r\n
\r\n Max Refi Cashback\r\n
\r\n
\r\n
\r\n
{{ warningList }}\r\n \r\n
\r\n
\r\n
{{ warningList }}\r\n \r\n
Edit Evaluation Note
\r\n\r\n Created by {{ $store.getters.session.user.firstName }}\r\n {{ $store.getters.session.user.lastName }} on\r\n {{ new Date() | dateMediumTime() }}\r\n
\r\n\r\n \r\n
\r\n {{\r\n $store.state.property.address\r\n }}
\r\n {{ $store.state.property.city }},\r\n {{ $store.state.property.state }}\r\n {{ $store.state.property.zip }}\r\n
\r\n {{ $store.state.evaluation.subdivision }}\r\n
\r\n {{\r\n $store.state.property.lastUpdate | fromNow\r\n }}\r\n
![](\"@/assets/rr_logo.png\"){kind=logo}
\r\n Edit User
\r\nCount: {{ $store.state.allUsers.length | number(0) }}
\r\n\r\nAdmin
\r\n \r\n\r\nAgent
\r\n \r\n\r\nSearch (free)
\r\n \r\n\r\n\r\n
This tutorial walks you through step-by-step how to do the evaluations quickly and accurately.
\r\n\r\n \r\n\r\nHere are the high-level steps for evaluating a property for investment potential:
\r\n\r\nLet's get into the details for each step.
\r\nQuest can evaluate properties listed on the MLS. It can also evaluate properties not listed on the MLS.
\r\n\r\nIf the property is listed on the MLS follow these steps to create the evaluation using the MLS:
\r\n\r\nIf the property is not listed on the MLS then enter the subject property information to get the evaluation started:
\r\n\r\n\r\n Lifestyles Discovery, LLC. Privacy Policy
\r\n
\r\n We at Lifestyles Discovery, LLC / Lifestyles Quest (LDI) recognize the importance of protecting\r\n the privacy of certain information (\"Information\") collected about our customers\r\n and prospective customers (collectively referred to as \"Customers,\" \"you\" or \"your\").\r\n This privacy statement discloses what information we gather, how we use it, and\r\n how to correct or change it. At Lifestyles Discovery, LLC, it is our intention to\r\n give you an understanding about how we collect your Information and the use we make\r\n of it in the course of our business.
\r\n
\r\n Lifestyles Discovery, LLC/Lifestyles Quest gathers two types of information about Customers:\r\n data that Customers provide through optional, voluntary registration on our sites;\r\n and data LDI gathers through aggregated tracking, mainly by tallying page views\r\n throughout our sites. Such information enables us to tailor our content to fit our\r\n Customers' needs better and to help us understand our audience. However, be assured\r\n that Lifestyles Discovery, LLC/Lifestyles Quest will not disclose personal Information\r\n to third parties without your consent, except as may be noted in this Privacy Policy\r\n or disclosed to you when the Information is submitted.
\r\n
\r\n How does LDI collect Information?
\r\n
\r\n A. Optional Registration\r\n
\r\n Information is collected by specifically requesting it from you. Generally this\r\n occurs when you register at our site or request information or a service. Usually,\r\n the Lifestyles Discovery, LLC sites and Lifestyles Discovery, LLC service partners use\r\n your information to operate the sites and to deliver services.
\r\n
\r\n B. Usage tracking
\r\n
\r\n Use of Internet Protocol (\"IP\") Addresses
\r\n
\r\n What is an IP address? An IP address is a unique number that is automatically assigned\r\n to your computer whenever you're surfing the Internet so that your computer can\r\n be identified by the main computers, known as \"Servers or Web Servers.\"
\r\n
\r\n Lifestyles Discovery, LLC/Lifestyles Quest and/or its affiliates may collect IP addresses\r\n for the purposes of system administration, to report aggregated information to our\r\n advertisers, and to audit the use of our site. When customers request pages from\r\n Lifestyles Discovery, LLC/Lifestyles Quest and/or its affiliates' sites, our servers\r\n log the customers' IP addresses. We do not normally link IP addresses to anything\r\n personally identifiable, which means that a Customer's session will be logged, but\r\n the Customer will remain anonymous to us. We can and will use IP addresses to identify\r\n a Customer when we feel it is necessary to enforce compliance with our site terms\r\n of use or terms of service or to protect our service, site, customers or others.
\r\n
\r\n Use of Cookies
\r\n
\r\n What are cookies? Cookies are small pieces of information that a Web site sends\r\n to your computer for record-keeping purposes, which information is stored in a file\r\n on your computer. Cookies make Web surfing easier for you by saving your preferences\r\n so that we can use the saved information to facilitate your use of our Web site\r\n when you return to the site. Cookies do not tell us your individual identity unless\r\n you have chosen to provide it to us. We never save passwords or credit card information\r\n in cookies. The use of cookies is an industry standard, and as such, you'll find\r\n that most major Web sites use them.
\r\n
\r\n By showing how and when Customers use a site, cookies help us see which areas are\r\n popular and which are not. Many improvements and updates to the site are based on\r\n such data as total number of visitors and pages viewed. This information is much\r\n easier to track with cookies. We use the information from cookies to provide services\r\n better tailored to our Customers' needs.
\r\n
\r\n Most cookies will expire after a defined period of time, or you can delete your\r\n cookie file at any time. Most browsers are initially set up to accept cookies. You\r\n can reset your browser to refuse all cookies or indicate when a cookie is being\r\n sent. However, note that some areas of our site and/or our affiliates' services\r\n may not function properly or may be considerably slower if you refuse cookies. For\r\n example, without cookies, you will not be able to set personalized preferences,\r\n and/or may have difficulty completing marketing transactions.
\r\n
\r\n Lifestyles Discovery, LLC/Lifestyles Quest and/or its affiliates have two primary uses\r\n for its cookies. First, we use them to specify a Customer's preferences. For example,\r\n Customers can specify keywords across several categories or markets so you don't\r\n have to tell us repeatedly what you want or need. Second, we use cookies to track\r\n Customers' Web site usage trends and patterns. This helps us understand our Customers'\r\n needs better and improve areas of Lifestyles Discovery, LLC/Lifestyles Quest and/or\r\n its affiliates' services that our Customers find valuable. While both of these activities\r\n depend on the use of cookies, you have the option of disabling the cookies via your\r\n browser preferences.
\r\n
\r\n You may occasionally get cookies from our advertisers. Lifestyles Discovery, LLC/Lifestyles Quest\r\n and/or its affiliates do not control these cookies. The use of advertising cookies\r\n sent by third-party servers is standard in the Internet industry.
\r\n
\r\n With whom does Lifestyles Discovery, LLC share my Information?
\r\n
\r\n As a general rule, Lifestyles Discovery, LLC/Lifestyles Quest will not disclose any\r\n specific personal information that you submit to us about you (\"Personal Information\")\r\n in a manner that connects you with the Personal Information, except when we have\r\n your permission or under special circumstances, such as when we believe in good\r\n faith that the law requires it or under the circumstances described below. The following\r\n describes some of the ways that your Personal Information may be disclosed.
\r\n
\r\n A. Business Partners & Sponsors
\r\n
\r\n Lifestyles Discovery, LLC may disclose some or all of your Personal Information to\r\n business partners or sponsors, but this use will be specifically described to you\r\n prior to data collection or prior to transferring the data. Many promotions offer\r\n opportunities to request additional information from sponsors. By requesting more\r\n information, you give Lifestyles Discovery, LLC permission to transfer your Personal\r\n Information to the sponsor so they can fulfill your request. In many instances,\r\n only your e-mail address will be shared. If more Personal Information will be shared\r\n with the sponsor, you will be notified prior to the transfer.
\r\n
\r\n B. Third Party & Aggregate Data
\r\n
\r\n From time to time, you may be offered the opportunity to receive materials or special\r\n offers from third parties. If you opt to receive information from these third parties,\r\n Lifestyles Discovery, LLC/Lifestyles Quest will (with your permission) share your name\r\n and e-mail address with such third parties. Under confidentiality agreements, Lifestyles\r\n Discovery, Inc/ Lifestyles Quest may match Personal Information with third party data.\r\n Also, Lifestyles Discovery, LLC/Lifestyles Quest may keep track of what portions of\r\n the Web site Customers are visiting and other Customer statistics, and aggregate\r\n this information to help us create a better experience for users of our Web site.\r\n This is all done without knowing your name or other Personal Information in order\r\n to describe our viewers and services to prospective partners, advertisers, and other\r\n third parties, and for other lawful purposes.
\r\n
\r\n C. Other
\r\n
\r\n Lifestyles Discovery, LLC/Lifestyles Quest may also disclose account Information in\r\n special cases when we have reason to believe that disclosing this Information is\r\n necessary to identify, contact or bring legal action against someone who may be\r\n violating Lifestyles Discovery, LLC/Lifestyles Quest terms of service, or may be causing\r\n injury to or interference (either intentionally or unintentionally) with any of\r\n Lifestyles Discovery, LLC/Lifestyles Quest rights or property, other Lifestyles Discovery,\r\n Inc/Lifestyles Quest Customers, or anyone else Lifestyles Discovery, LLC/Lifestyles Quest\r\n may disclose or access account Information when we believe in good faith that the\r\n law requires it and for administrative and other purposes that we deem necessary\r\n to maintain, service, and improve our products and services.
\r\n
\r\n How can you control the usage of Information?
\r\n
\r\n If a Customer wishes to update Personal Information herein for any reason, he/she\r\n may e-mail the requested change to: quest@luinc.com
\r\n
\r\n What happens when you link to a third party site?
\r\n
\r\n You should be aware that when you are on Lifestyles Discovery, LLC/Lifestyles Quest\r\n and/or its affiliates' sites you could hyperlink or be directed to other sites that\r\n are beyond our control and/or outside our service. For example, if you \"click\" on\r\n a banner advertisement or through a search result, the \"click\" may transfer you\r\n off the LDI site. These other sites may include sites of advertisers, sponsors,\r\n pop-ups and/or partners. These other sites may send their own cookies to Customers,\r\n collect data, or solicit Information. This action is outside of our control.
\r\n
\r\n Lifestyles Discovery, LLC/Lifestyles Quest and its affiliates do not control such sites,\r\n and, therefore, are not responsible for their contents or the hyperlinks or advertising\r\n they choose to place on such sites. Lifestyles Discovery, LLC/ Lifestyles Quest's inclusion\r\n of any hyperlinks to other web sites does not imply any endorsement of the material\r\n on such sites or any association with these site operators. Lifestyles Discovery, LLC/Lifestyles Quest's\r\n policy does not extend to anything that is inherent in the operation of the Internet,\r\n which is not under Lifestyles Discovery, LLC/Lifestyles Quest's control.
\r\n
\r\n Please keep in mind that whenever you give out information online that information\r\n can be collected and used by people you don't know. Lifestyles Discovery, LLC and\r\n its affiliates strive to protect their Customers' information and privacy, we cannot\r\n guarantee the security of any information you disclose online. You disclose such\r\n information at your own risk.
\r\n
\r\n Is my Information secure from others?
\r\n
\r\n The security of all information associated with our Customers is an important concern\r\n to us. We exercise great care in providing secure transmission of your information\r\n from your computer to our servers. Unfortunately, no data transmission over the\r\n Internet can be guaranteed to be 100% secure. As a result, while we strive to protect\r\n your information, Lifestyles Discovery, LLC/Lifestyles Quest and its affiliates can't\r\n ensure or warrant the security of any information you transmit to us or from our\r\n online products or services, and you do so at your own risk. Once we receive your\r\n transmission, Lifestyles Discovery, LLC/Lifestyles Quest uses industry standard efforts\r\n to safeguard the confidentiality of your information, such as firewalls and Secure\r\n Socket Layers. However, \"perfect security\" does not exist on the Internet.
\r\n
\r\n YOUR ACCEPTANCE OF THESE TERMS:
\r\n
\r\n By using this site, you signify your agreement to Lifestyles Discovery, LLC/Lifestyles Quest\r\n Privacy Policy. IF YOU DO NOT AGREE WITH THIS POLICY, PLEASE\r\n DO NOT USE THIS SITE. Your continued use of Lifestyles Discovery, LLC/Lifestyles Quest's\r\n and/or its affiliates' sites following the review of these terms will mean you accept\r\n these terms.\r\n
\r\n TERMS AND CONDITIONS
\r\n
\r\n IF YOU DO NOT AGREE WITH THESE TERMS, DO NOT USE THIS WEB SITE.
\r\n
\r\n Welcome to LIFESTYLES DISCOVERY, INC's Lifestyles Quest web site (the \"Web Site\").\r\n The goal of this Web Site is to provide you with access to the most comprehensive\r\n network of residential real estate products/services and related links to meet your\r\n needs (the \"Content\"). Please read our Terms of Use (the \"Terms\") carefully before\r\n continuing on with your use of this Web Site. These Terms shall govern the use of\r\n the Web Site and apply to all Internet traffic visiting the Web Site. By accessing\r\n or using this Web Site, you agree to the Terms.
\r\n
\r\n LIFESTYLES DISCOVERY, INC (\"We\", \"Us\", \"Our\") reserves the right, in its sole discretion,\r\n to modify, alter or otherwise update these Terms at any time. Such modifications\r\n shall be effective immediately upon posting. By using this Web Site after we have\r\n posted notice of such modifications, alterations or updates you agree to be bound\r\n by such revised Terms.
\r\n
\r\n In accordance with our goals, this Web Site will permit you to link to many other\r\n web sites, that may or may not be affiliated with this Web Site and/or LIFESTYLES\r\n DISCOVERY, INC, and that may have terms of use that differ from, or contain terms in\r\n addition to, the terms specified here. Your access to such web sites through links\r\n provided on this Web Site is governed by the terms of use and policies of those\r\n sites, not this Web Site.
\r\n
\r\n\r\n BUYER REPRESENTATION
\r\n When a Lifestyles Realty, Inc. real estate agent presents you with a property, and you analyze it on this web site, you agree to this Residential Buyer Representation Agreement:
\r\n
![](\"@/assets/Quest_long_logo.png\"){kind=logo}
Get Quest Here -- Sign Up or Reactivate
\r\n\r\n Your credit card will not be charged at this time.\r\n
\r\n\r\n Your free trial will end on\r\n {{ trialEndDate | date }}.\r\n
\r\n\r\n Your card will not be charged before that date and you can cancel\r\n anytime before or after the trial.\r\n
\r\n\r\n The monthly subscription cost is\r\n {{ productStatus.price | currency(0) }}.\r\n
\r\n\r\n\r\n The monthly subscription cost is\r\n {{ productStatus.price | currency(0) }}.\r\n
\r\n\r\n\r\n The monthly subscription cost is\r\n {{ productStatus.price | currency(0) }}.\r\n
\r\n\r\nPress the Sign In button to access it.
\r\n
Activate your subscription here
\r\nJust update your credit card and your account will be activated.
\r\n
We use this information to validate your Discovery account.
\r\n\r\nNeed help? Email us at
\r\n\r\n STEP 2 - Please enter your credit card information:\r\n
Why are we asking for your credit card when Discovery already has it? Lifestyles Quest uses a different billing system and we need to create your account in that system.
\r\nDon't worry there's no additional cost. Your new Quest account will be charged at the same amount and date that your Discovery account was.
\r\n\r\n\r\n\r\n STEP 3 - Start your Lifestyles Quest subscription.\r\n\r\n
\r\n\r\n
\r\n
\r\n \r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
\r\n \r\n
{{ $store.state.listing.attributes.description }}
\r\n\r\n \r\n\r\n \r\n{{ $store.state.listing.attributes.rentPolicy }}
\r\n{{ $store.state.listing.attributes.depositPolicy }}
\r\n \r\n\r\n{{ $store.state.listing.attributes.applicationPolicy }}
\r\n \r\n\r\n{{ $store.state.listing.attributes.petPolicy }}
\r\n \r\n \r\n\r\n \r\n\r\n \r\n\r\n\r\n\r\n
\r\n MFQA 1\r\n
\r\n {{ $store.state.bpo.created | dateMedium() }} Created\r\n\r\n
\r\n MFQA 2\r\n
\r\n {{ $store.state.bpo2.created | dateMedium() }} CreatedUnits
\r\n{{ $store.state.property.multifamilyAttributes.units }}
\r\nYear Built
\r\n{{ $store.state.property.multifamilyAttributes.yearBuilt }}
\r\nClass
\r\n{{ $store.state.property.multifamilyAttributes.propertyClass }}
\r\nRents
\r\n\r\nScheduled Rents
\r\n\r\n| Type | \r\n# | \r\nScheduled Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.currentRent | currency(0) }} | \r\n{{ line.sqft | number(0) }} | \r\n{{ line.currentPricePerSqft | currency(2) }} | \r\n{{ line.currentMonthly | currency(0) }} | \r\n{{ line.currentAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.longform.inputs.totalUnitCount }} | \r\n{{ this.$store.state.longform.inputs.totalCurrentRent | currency(0) }} | \r\n{{ this.$store.state.longform.inputs.totalSqft | number(0) }} | \r\n{{ this.$store.state.longform.inputs.totalCurrentPricePerSqft | currency(2) }} | \r\n{{ this.$store.state.longform.inputs.totalCurrentMonthly | currency(0) }} | \r\n{{ this.$store.state.longform.inputs.totalCurrentAnnual | currency(0) }} | \r\n
Proforma Rents
\r\n\r\n| Type | \r\n# | \r\nProforma Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.proformaRent | currency(0) }} | \r\n{{ line.sqft }} | \r\n{{ line.proformaPricePerSqft | currency(2) }} | \r\n{{ line.proformaMonthly | currency(0) }} | \r\n{{ line.proformaAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.longform.inputs.totalUnitCount }} | \r\n{{ this.$store.state.longform.inputs.totalProformaRent | currency(0) }} | \r\n{{ this.$store.state.longform.inputs.totalSqft | number(0) }} | \r\n{{ this.$store.state.longform.inputs.totalProformaPricePerSqft | currency(2) }} | \r\n{{ this.$store.state.longform.inputs.totalProformaMonthly | currency(0) }} | \r\n{{ this.$store.state.longform.inputs.totalProformaAnnual | currency(0) }} | \r\n
Mortgage Information
\r\n\r\n| Loan Amount $ | \r\n{{ $store.state.longform.inputs.loanAmount | currency(0) }} | \r\n
| Interest Rate % | \r\n{{ $store.state.longform.inputs.interestRatePercent | percent(2) }} | \r\n
| Term in Years | \r\n{{ $store.state.longform.inputs.termInYears }} | \r\n
| Interest Only Period in Years | \r\n{{ $store.state.longform.inputs.interestOnlyPeriodInYears | number(2) }} | \r\n
Income & Expense Increases
\r\n\r\nLong Form Calculations
\r\n\r\n| \r\n | |
|---|---|
| Operating Expenses | \r\n\r\n |
DISCLAIMER: This represents an estimated sale price for this property. It is not the same as the opinion of value in an appraisal developed by a licensed appraiser under the Uniform Standards of Professional Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the information and make no guarantee, warranty, or representation. This broker price opinion was either filled out by a Lifestyles representative or the potential buyer or other. Further investigation may be necessary as more information is made available. When more information is available the opinion may substantially change; the reader should be aware of the limited scope of this opinion.
\r\n\r\n
\r\n APP v4.4.6 | API v{{ $store.state.apiVersion }} | ©\r\n {{ new Date().getFullYear() }} Lifestyles Quest, LLC. All rights\r\n reserved.\r\n
\r\n\r\n Use of this site and software constitutes acceptance of our\r\n
\r\n DISCLAIMER: This represents an estimated sale price for this property.\r\n It is not the same as the opinion of value in an appraisal developed\r\n by a licensed appraiser under the Uniform Standards of Professional\r\n Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles\r\n Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the\r\n information and make no guarantee, warranty, or representation. This\r\n broker price opinion was either filled out by a Lifestyles\r\n representative or the potential buyer or other. Further investigation\r\n may be necessary as more information is made available. When more\r\n information is available the opinion may substantially change; the\r\n reader should be aware of the limited scope of this opinion.\r\n
\r\n\r\n ![](\"@/assets/fmls-logo.png\"){kind=logo}
\r\n Information Deemed Reliable But Not Guaranteed. If you believe any FMLS listing contains material that\r\n infringes your copyrighted work please click\r\n here to review\r\n our DMCA policy and learn how to submit a takedown request. © {{ new Date().getFullYear() }} FMLS\r\n
\r\n FMLS content last updated {{ $store.state.evaluation.lastUpdate | dateMedium }}\r\n
\r\n| {{ sharedUrl }} | \r\n
After you input the rents then a Price Opinion will be created
\r\nProperty Address
\r\n{{ $store.state.property.address }}
{{ $store.state.property.city }}, {{ $store.state.property.state }} {{ $store.state.property.zip }}
Scheduled Rents
\r\n\r\n| Type | \r\n# | \r\nScheduled Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.currentRent | currency(0) }} | \r\n{{ line.sqft | number(0) }} | \r\n{{ line.currentPricePerSqft | currency(2) }} | \r\n{{ line.currentMonthly | currency(0) }} | \r\n{{ line.currentAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo2.outputs.totalUnitCount_R23 }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentRent_S23 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalSqft_T23 | number(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentPricePerSqft_U23 | currency(2) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentMonthly_V23 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentAnnual_W23 | currency(0) }} | \r\n
Proforma Rents
\r\n\r\n| Type | \r\n# | \r\nProforma Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.proformaRent | currency(0) }} | \r\n{{ line.sqft }} | \r\n{{ line.proformaPricePerSqft | currency(2) }} | \r\n{{ line.proformaMonthly | currency(0) }} | \r\n{{ line.proformaAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo2.outputs.totalUnitCount_R23 }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaRent_S37 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalSqft_T23 | number(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaPricePerSqft_U37 | currency(2) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaMonthly_V37 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaAnnual_W37 | currency(0) }} | \r\n
Deal Terms
\r\n\r\n| Asking Price | \r\n{{ $store.state.bpo2.outputs.askingPrice_J18 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.askingPricePerUnit_K18 | currency(0) }} per unit | \r\n
| Offer Price | \r\n{{ $store.state.bpo2.outputs.offerPrice_J19 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.offerPricePerUnit_K19 | currency(0) }} per unit | \r\n
| Rehab - In Loan | \r\n{{ $store.state.bpo2.outputs.rehabInLoan_J20 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.rehabInLoanPerUnit_K20 | currency(0) }} per unit | \r\n
| Total \"In\" | \r\n{{ $store.state.bpo2.outputs.totalIn_J21 | currency(0) }} | \r\n\r\n |
| Closing & Startup Costs | \r\n{{ $store.state.bpo2.outputs.closingAndStartupCosts_J22 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.closingAndStartupCostsPercent_I22 | percent(2) }} | \r\n
| Operating Capital | \r\n{{ $store.state.bpo2.outputs.operatingCapital_J23 | currency(0) }} | \r\n\r\n |
| Rehab - Not In Loan | \r\n{{ $store.state.bpo2.outputs.rehabNotInLoan_J24 | currency(0) }} | \r\n\r\n |
| Prepaid Expenses and Deposits | \r\n{{ $store.state.bpo2.outputs.prepaidExpensesAndDeposits_J25 | currency(0) }} | \r\n\r\n |
| Total Out Of Pocket | \r\n{{ $store.state.bpo2.outputs.totalOutOfPocket_J26 | currency(0) }} | \r\n\r\n |
| \r\n | \r\n | \r\n |
| # of Units | \r\n{{ $store.state.bpo2.outputs.numberOfUnits_J28 }} | \r\n\r\n |
| Total \"In\" $/Unit | \r\n{{ $store.state.bpo2.outputs.totalInPricePerUnit_J29 | currency(0) }} | \r\n\r\n |
| Down Payment | \r\n{{ $store.state.bpo2.outputs.downPayment_K30 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.downPaymentPercent_J30 | percent(0) }} | \r\n
| Loan Amount | \r\n{{ $store.state.bpo2.outputs.loanAmount_J31 | currency(0) }} | \r\n\r\n |
| Interest Rate | \r\n{{ $store.state.bpo2.outputs.interestRate_J32 | percent(2) }} | \r\n\r\n |
| Terms in Years | \r\n{{ $store.state.bpo2.outputs.termInYears_J33 }} | \r\n\r\n |
| Interest Only Period in Years | \r\n{{ $store.state.bpo2.outputs.interestOnlyPeriodInYears_J34 | number(2) }} | \r\n\r\n |
| % of Rehab to be Financed | \r\n{{ $store.state.bpo2.outputs.percentOfRehabToBeFinanced_J35 | percent(0) }} | \r\n\r\n |
Income and Expense Changes
\r\n\r\n| Proforma Year 2 Income Change | \r\n Proforma Year 2 Expense Change | \r\n Proforma Year 3 Income Change | \r\n Proforma Year 3 Expense Change | \r\n
| {{ $store.state.bpo2.outputs.proformaYear2IncomeChange_N32 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformaYear2ExpenseChange_N33 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformaYear3IncomeChange_N34 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformaYear3ExpenseChange_N35 | percent(1) }} | \r\n
Operating Expenses
\r\n\r\n[NAA Market Data for {{ $store.state.bpo2.outputs.naaSurvey.marketDescription }}]
\r\n\r\n| Category | \r\n{{ $store.state.bpo2.outputs.actuals.label_J38 }} $ | \r\n {{ $store.state.bpo2.outputs.actuals.label_J38 }} $/Unit | \r\n {{ $store.state.bpo2.outputs.brokers.label_K38 }} $ | \r\n {{ $store.state.bpo2.outputs.brokers.label_K38 }} $/Unit | \r\n NAA $/Unit | \r\n {{ item.name }} | \r\n{{ item.amountActual | currency(0) }} | \r\n{{ item.amountActualPerUnit | currency(0) }} | \r\n{{ item.amountProforma | currency(0) }} | \r\n{{ item.amountProformaPerUnit | currency(0) }} | \r\n{{ item.amountNaaPerUnit | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo2.outputs.operatingExpenses.totalActual_S57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalActualPerUnit_T57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalProforma_U57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalProformaPerUnit_V57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalNaaSurveyPerUnit_W57 | currency(0) }} | \r\n
Capital Improvements
\r\n\r\n| {{ item.name }} | \r\n{{ item.amount | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ $store.state.bpo2.outputs.capitalImprovements.total_S89 | currency(0) }} | \r\n
Closing Costs
\r\n\r\n| {{ item.name }} | \r\n{{ item.amount | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ $store.state.bpo2.outputs.closingCosts.total_W68 | currency(0) }} | \r\n
Startup Costs
\r\n\r\n| {{ item.name }} | \r\n{{ item.amount | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ $store.state.bpo2.outputs.startupCosts.total_W77 | currency(0) }} | \r\n
Prepaids and Deposits
\r\n\r\n| {{ item.name }} | \r\n{{ item.amount | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ $store.state.bpo2.outputs.prepaidsAndDeposits.total_W89 | currency(0) }} | \r\n
Assumptions and Price Opinion
\r\n\r\n| \r\n | {{ $store.state.bpo2.outputs.actuals.label_J38 }} | \r\n{{ $store.state.bpo2.outputs.brokers.label_K38 }} | \r\nProforma Year 1 | \r\n Proforma Year 2 | \r\n Proforma Year 3 | \r\n
| Gross Rental Income | \r\n{{ $store.state.bpo2.outputs.actuals.grossRentalIncome_J40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.grossRentalIncome_K40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.grossRentalIncome_L40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.grossRentalIncome_M40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.grossRentalIncome_N40 | currency(0) }} | \r\n
| Economic Vacancy | \r\n{{ $store.state.bpo2.outputs.actuals.economicVacancy_J41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.economicVacancy_K41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.economicVacancy_L41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.economicVacancy_M41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.economicVacancy_N41 | currency(0) }} | \r\n
| Economic Vacancy Rate | \r\n{{ $store.state.bpo2.outputs.actuals.economicVacancyRatePercent_J42 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.brokers.economicVacancyRatePercent_K42 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.economicVacancyRatePercent_L42 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.economicVacancyRatePercent_M42 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.economicVacancyRatePercent_N42 | percent(1) }} | \r\n
| Net Rental Income | \r\n{{ $store.state.bpo2.outputs.actuals.netRentalIncome_J43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netRentalIncome_K43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netRentalIncome_L43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netRentalIncome_M43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netRentalIncome_N43 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Laundry | \r\n{{ $store.state.bpo2.outputs.actuals.laundry_J44 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.laundry_K44 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.laundry_L44 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.laundry_M44 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.laundry_N44 | currency(0) }} | \r\n
| RUBS | \r\n{{ $store.state.bpo2.outputs.actuals.rubs | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.rubs | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.rubs | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.rubs | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.rubs | currency(0) }} | \r\n
| Misc. Other Income | \r\n{{ $store.state.bpo2.outputs.actuals.miscellaneousOtherIncome_J45 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.miscellaneousOtherIncome_K45 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.miscellaneousOtherIncome_L45 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.miscellaneousOtherIncome_M45 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.miscellaneousOtherIncome_N45 | currency(0) }} | \r\n
| Total Net Income | \r\n{{ $store.state.bpo2.outputs.actuals.totalNetIncome_J46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.totalNetIncome_K46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.totalNetIncome_L46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.totalNetIncome_M46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.totalNetIncome_N46 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Expenses per Unit | \r\n{{ $store.state.bpo2.outputs.actuals.expensesPerUnit_J48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.expensesPerUnit_K48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.expensesPerUnit_L48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesPerUnit_M48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesPerUnit_N48 | currency(0) }} | \r\n
| Expenses per Sqft | \r\n{{ $store.state.bpo2.outputs.actuals.expensesPerSqft_J49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.expensesPerSqft_K49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.expensesPerSqft_L49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesPerSqft_M49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesPerSqft_N49 | currency(2) }} | \r\n
| Expenses as % of Income | \r\n{{ $store.state.bpo2.outputs.actuals.expensesAsPercentOfIncome_J50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.brokers.expensesAsPercentOfIncome_K50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.expensesAsPercentOfIncome_L50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesAsPercentOfIncome_M50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesAsPercentOfIncome_N50 | percent(1) }} | \r\n
| Total Expenses | \r\n{{ $store.state.bpo2.outputs.actuals.totalExpenses_J51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.totalExpenses_K51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.totalExpenses_L51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.totalExpenses_M51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.totalExpenses_N51 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net Operating Income | \r\n{{ $store.state.bpo2.outputs.actuals.netOperatingIncome_J53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netOperatingIncome_K53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netOperatingIncome_L53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netOperatingIncome_M53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netOperatingIncome_N53 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Mortgage Interest | \r\n{{ $store.state.bpo2.outputs.actuals.mortgageInterest_J55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.mortgageInterest_K55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.mortgageInterest_L55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.mortgageInterest_M55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.mortgageInterest_N55 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Capital Reserves/Unit | \r\n{{ $store.state.bpo2.outputs.actuals.capitalReservesPerUnit_J57 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.capitalReservesPerUnit_K57 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.capitalReservesPerUnit_L57 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.capitalReservesPerUnit_M57 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.capitalReservesPerUnit_N57 | currency(0) }} | \r\n
| Capital Reserves | \r\n{{ $store.state.bpo2.outputs.actuals.capitalReserves_J58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.capitalReserves_K58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.capitalReserves_L58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.capitalReserves_M58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.capitalReserves_N58 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Pre-tax Profit | \r\n{{ $store.state.bpo2.outputs.actuals.preTaxProfit_J60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.preTaxProfit_K60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.preTaxProfit_L60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.preTaxProfit_M60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.preTaxProfit_N60 | currency(0) }} | \r\n
| Pre-tax ROI | \r\n{{ $store.state.bpo2.outputs.actuals.preTaxROI_J61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.preTaxROI_K61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.preTaxROI_L61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.preTaxROI_M61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.preTaxROI_N61 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Asset Management {{ $store.state.bpo2.outputs.assetManagementPercent_I63 | percent(2)}} | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.assetManagement_K63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.assetManagement_L63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.assetManagement_M63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.assetManagement_N63 | currency(0) }} | \r\n
| Prinipal Reduction | \r\n{{ $store.state.bpo2.outputs.actuals.principalReduction_J64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.principalReduction_K64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.principalReduction_L64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.principalReduction_M64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.principalReduction_N64 | currency(0) }} | \r\n
| Debt Service | \r\n{{ $store.state.bpo2.outputs.actuals.debtService_J65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.debtService_K65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.debtService_L65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.debtService_M65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.debtService_N65 | currency(0) }} | \r\n
| Debt Service Coverage Ratio | \r\n{{ $store.state.bpo2.outputs.actuals.debtServiceCoverageRatio_J66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.debtServiceCoverageRatio_K66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.debtServiceCoverageRatio_L66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.debtServiceCoverageRatio_M66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.debtServiceCoverageRatio_N66 | number(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net Cash Flow | \r\n{{ $store.state.bpo2.outputs.actuals.netCashflowAnnual_J68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netCashflowAnnual_K68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netCashflowAnnual_L68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netCashflowAnnual_M68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netCashflowAnnual_N68 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net ROI (cash-on-cash) | \r\n{{ $store.state.bpo2.outputs.actuals.netROICashOnCash_J70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netROICashOnCash_K70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netROICashOnCash_L70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netROICashOnCash_M70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netROICashOnCash_N70 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Lead Investor Compensation {{ $store.state.bpo2.outputs.leadInvestorCompensationPercent_I72 | percent(2)}} | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.leadInvestorCompensation_K72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.leadInvestorCompensation_L72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.leadInvestorCompensation_M72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.leadInvestorCompensation_N72 | currency(0) }} | \r\n
| Net to Passives | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.netToPassives_K73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netToPassives_L73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netToPassives_M73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netToPassives_N73 | currency(0) }} | \r\n
| Net ROI to Passives | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.netROIToPassives_K74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netROIToPassives_L74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netROIToPassives_M74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netROIToPassives_N74 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Cap Rate / Cap Rate Projection | \r\n{{ $store.state.bpo2.outputs.actuals.capRateProjection_J76 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.capRateProjection_K76 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.capRateProjection_L76 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.capRateProjection_M76 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.capRateProjection_N76 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Price Opinion Projection | \r\n{{ $store.state.bpo2.outputs.actuals.brokerPriceOpinionProjection_J78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.brokerPriceOpinionProjection_K78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.brokerPriceOpinionProjection_L78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.brokerPriceOpinionProjection_M78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.brokerPriceOpinionProjection_N78 | currency(0) }} | \r\n
Notes
\r\n\r\nDISCLAIMER: This represents an estimated sale price for this property. It is not the same as the opinion of value in an appraisal developed by a licensed appraiser under the Uniform Standards of Professional Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the information and make no guarantee, warranty, or representation. This broker price opinion was either filled out by a Lifestyles representative or the potential buyer or other. Further investigation may be necessary as more information is made available. When more information is available the opinion may substantially change; the reader should be aware of the limited scope of this opinion.
\r\n\r\n \r\n\r\n\r\n\r\n\r\n\r\n","import mod from \"-!../../../../../node_modules/cache-loader/dist/cjs.js??ref--12-0!../../../../../node_modules/thread-loader/dist/cjs.js!../../../../../node_modules/babel-loader/lib/index.js!../../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./BPO2CalculatedResults.vue?vue&type=script&lang=js&\"; export default mod; export * from \"-!../../../../../node_modules/cache-loader/dist/cjs.js??ref--12-0!../../../../../node_modules/thread-loader/dist/cjs.js!../../../../../node_modules/babel-loader/lib/index.js!../../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./BPO2CalculatedResults.vue?vue&type=script&lang=js&\"","import { render, staticRenderFns } from \"./BPO2CalculatedResults.vue?vue&type=template&id=7804a658&\"\nimport script from \"./BPO2CalculatedResults.vue?vue&type=script&lang=js&\"\nexport * from \"./BPO2CalculatedResults.vue?vue&type=script&lang=js&\"\n\n\n/* normalize component */\nimport normalizer from \"!../../../../../node_modules/vue-loader/lib/runtime/componentNormalizer.js\"\nvar component = normalizer(\n script,\n render,\n staticRenderFns,\n false,\n null,\n null,\n null\n \n)\n\nexport default component.exports","export * from \"-!../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./SignUp.vue?vue&type=style&index=0&lang=css&\"","\r\nUnits
\r\n{{ $store.state.property.multifamilyAttributes.units }}
\r\nYear Built
\r\n{{ $store.state.property.multifamilyAttributes.yearBuilt }}
\r\nClass
\r\n{{ $store.state.property.multifamilyAttributes.propertyClass }}
\r\nDeal Terms
\r\n\r\n| Asking Price\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo2.outputs.askingPricePerUnit_K18 | currency(0) }} per unit | \r\n\r\n
| Offer Price\r\n | \r\n\r\n \r\n {{ $store.state.bpo2.outputs.offerPrice_J19 | currency(0) }} \r\n\r\n \r\n\r\n \r\n \r\n\r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo2.outputs.offerPricePerUnit_K19 | currency(0) }} per unit | \r\n\r\n
| Rehab - In Loan | \r\n\r\n{{ $store.state.bpo2.outputs.rehabInLoan_J20 | currency(0) }} | \r\n\r\n{{ $store.state.bpo2.outputs.rehabInLoanPerUnit_K20 | currency(0) }} per unit | \r\n\r\n
| Total \"In\" | \r\n\r\n{{ $store.state.bpo2.outputs.totalIn_J21 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Closing & Start-up Costs\r\n | \r\n\r\n {{ $store.state.bpo2.outputs.closingAndStartupCosts_J22 | currency(0) }} | \r\n\r\n{{ $store.state.bpo2.outputs.closingAndStartupCostsPercent_I22 | percent(1) }} | \r\n\r\n
| Operating Capital\r\n | \r\n\r\n \r\n {{ $store.state.bpo2.outputs.operatingCapital_J23 | currency(0) }} \r\n\r\n \r\n\r\n \r\n\r\n \r\n\r\n \r\n \r\n\r\n | \r\n\r\n \r\n\r\n |
| Rehab - Not In Loan | \r\n\r\n{{ $store.state.bpo2.outputs.rehabNotInLoan_J24 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Prepaid Expenses and Deposits | \r\n\r\n{{ $store.state.bpo2.outputs.prepaidExpensesAndDeposits_J25 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Total Out Of Pocket | \r\n\r\n{{ $store.state.bpo2.outputs.totalOutOfPocket_J26 | currency(0) }} | \r\n\r\n\r\n\r\n |
| \r\n | \r\n | \r\n |
| #/Units | \r\n\r\n{{ $store.state.bpo2.outputs.numberOfUnits_J28 }} | \r\n\r\n\r\n\r\n |
| Total \"In\"$/Unit | \r\n\r\n{{ $store.state.bpo2.outputs.totalInPricePerUnit_J29 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Down Payment\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo2.outputs.downPayment_K30 | currency(0) }} | \r\n\r\n
| Loan Amount | \r\n\r\n{{ $store.state.bpo2.outputs.loanAmount_J31 | currency(0) }} | \r\n\r\n\r\n\r\n |
| Interest Rate\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| Years Amortization\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| Interest Only Period in Years\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
| % of Rehab to be Financed\r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n\r\n |
Rents
\r\n\r\n\r\n
\r\n
No rents yet, please add them
\r\n| Type | \r\n# | \r\nSqft | \r\nScheduled Rent | \r\nProforma Rent | \r\n\r\n | \r\n | \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n\r\n
|---|
Scheduled Rent Grid
\r\n\r\n| Type | \r\n# | \r\nRent | \r\nSqft | \r\n$/Sqft | \r\nMthly | \r\nAnnual | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.currentRent | currency(0) }} | \r\n{{ line.sqft | number(0) }} | \r\n{{ line.currentPricePerSqft | currency(2) }} | \r\n{{ line.currentMonthly | currency(0) }} | \r\n{{ line.currentAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo2.outputs.totalUnitCount_R23 }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentRent_S23 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalSqft_T23 | number(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentPricePerSqft_U23 | currency(2) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentMonthly_V23 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalCurrentAnnual_W23 | currency(0) }} | \r\n
Proforma Rent Grid
\r\n\r\n| Type | \r\n# | \r\nRent | \r\nSqft | \r\n$/Sqft | \r\nMthly | \r\nAnnual | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.proformaRent | currency(0) }} | \r\n{{ line.sqft }} | \r\n{{ line.proformaPricePerSqft | currency(2) }} | \r\n{{ line.proformaMonthly | currency(0) }} | \r\n{{ line.proformaAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo2.outputs.totalUnitCount_R23 }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaRent_S37 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalSqft_T23 | number(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaPricePerSqft_U37 | currency(2) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaMonthly_V37 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.totalProformaAnnual_W37 | currency(0) }} | \r\n
Notes
\r\n\r\nExpenses
\r\n\r\nOperating Expenses
\r\n\r\n| Category | \r\n{{ $store.state.bpo2.outputs.actuals.label_J38 }} $ | \r\n$/Unit | \r\nProforma $ | \r\n$/Unit | \r\nNAA $/Unit | \r\n\r\n | |
| Taxes | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.taxesActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.taxesProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.taxesPricePerUnit | currency(0) }} | \r\n\r\n | |
| Salaries and Personnel | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.salariesAndPersonnelActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.salariesAndPersonnelProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.salariesAndPersonnelPricePerUnit | currency(0) }} | \r\n\r\n | |
| Repair and Maintenance | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.repairAndMaintenanceActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.repairAndMaintenanceProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.repairAndMaintenancePricePerUnit | currency(0) }} | \r\n\r\n | |
| Management Fees | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.managementFeesActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.managementFeesProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.managementFeesPricePerUnit | currency(0) }} | \r\n\r\n | |
| Contract Services | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.contractServicesActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.contractServicesProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.contractServicesPricePerUnit | currency(0) }} | \r\n\r\n | |
| Utilities | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.utilitiesActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.utilitiesProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.utilitiesPricePerUnit | currency(0) }} | \r\n\r\n | |
| Administrative | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.administrativeActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.administrativeProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.adminitrativePricePerUnit | currency(0) }} | \r\n\r\n | |
| Insurance | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.insuranceActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.insuranceProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.insurancePricePerUnit | currency(0) }} | \r\n\r\n | |
| Marketing | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.marketingActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.marketingProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.naaSurvey.marketingPricePerUnit | currency(0) }} | \r\n\r\n | |
| Delete - Carried Over | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.carriedOverActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ $store.state.bpo2.inputs.operatingExpenses.carriedOverProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n$0 | \r\n\r\n | \r\n \r\n | \r\n \r\n | \r\n {{ expense.amountActual / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n\r\n | \r\n {{ expense.amountProforma / $store.state.bpo2.outputs.numberOfUnits_J28 | currency(0) }} | \r\n$0 | \r\n\r\n \r\n \r\n | \r\n \r\n\r\n
| TOTAL | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalActual_S57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalActualPerUnit_T57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalProforma_U57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalProformaPerUnit_V57 | currency(0) }} | \r\n{{ this.$store.state.bpo2.outputs.operatingExpenses.totalNaaSurveyPerUnit_W57 | currency(0) }} | \r\n\r\n | \r\n |
Capital Improvements
\r\n\r\n| Siding | \r\n\r\n | \r\n \r\n | |
| Ext Paint | \r\n\r\n | \r\n \r\n | |
| HVAC Replacement | \r\n\r\n | \r\n \r\n | |
| Remodel Office | \r\n\r\n | \r\n \r\n | |
| Office Equipment | \r\n\r\n | \r\n \r\n | |
| Jet Sewers | \r\n\r\n | \r\n \r\n | |
| Parking Lot | \r\n\r\n | \r\n \r\n | |
| Upgrade Make-Readies | \r\n\r\n | \r\n \r\n | |
| Signage | \r\n\r\n | \r\n \r\n | |
| Trees | \r\n\r\n | \r\n \r\n | |
| Landscaping | \r\n\r\n | \r\n \r\n | |
| Boilers | \r\n\r\n | \r\n \r\n | |
| Pools | \r\n\r\n | \r\n \r\n | |
| Roof | \r\n\r\n | \r\n \r\n | |
| Maintenance Equipment | \r\n\r\n | \r\n \r\n | |
| Foundation | \r\n\r\n | \r\n \r\n | |
| Delete - Carried Over | \r\n\r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n\r\n
| TOTAL | \r\n{{ $store.state.bpo2.outputs.capitalImprovements.total_S89 | currency(0) }} | \r\n\r\n | \r\n |
Closing Costs
\r\n\r\n| Lender Fees | \r\n\r\n | \r\n \r\n | |
| Appraisal | \r\n\r\n | \r\n \r\n | |
| Legal | \r\n\r\n | \r\n \r\n | |
| Brokerage Fees | \r\n\r\n\r\n {{ getBrokerageFees() | currency(0) }} \r\n \r\n \r\n\r\n \r\n\r\n \r\n\r\n \r\n \r\n\r\n | \r\n\r\n \r\n\r\n \r\n | |
| Title Fees | \r\n\r\n | \r\n \r\n | |
| Delete - Carried Over | \r\n\r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n\r\n
| TOTAL | \r\n{{ $store.state.bpo2.outputs.closingCosts.total_W68 | currency(0) }} | \r\n\r\n | \r\n |
Start-up Costs
\r\n\r\n| Sewer Camera | \r\n\r\n | \r\n \r\n | |
| Permits/Permit Checks | \r\n\r\n | \r\n \r\n | |
| WDI Inspection | \r\n\r\n | \r\n \r\n | |
| Survey | \r\n\r\n | \r\n \r\n | |
| Environmental | \r\n\r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n\r\n
| TOTAL | \r\n{{ $store.state.bpo2.outputs.startupCosts.total_W77 | currency(0) }} | \r\n\r\n | \r\n |
Prepaids & Deposits
\r\n| Insurance | \r\n\r\n | \r\n \r\n | |
| Property Taxes | \r\n\r\n | \r\n \r\n | |
| Water/Sewer Deposit | \r\n\r\n | \r\n \r\n | |
| Electric Deposit | \r\n\r\n | \r\n \r\n | |
| Gas Deposit | \r\n\r\n | \r\n \r\n | |
| Replacement Reserve | \r\n\r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n\r\n
| TOTAL | \r\n{{ $store.state.bpo2.outputs.prepaidsAndDeposits.total_W89 | currency(0) }} | \r\n\r\n | \r\n |
Summary Projection
\r\n| Income Change\r\n | \r\n \r\n | \r\n | \r\n | \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n
| Expense Change\r\n | \r\n \r\n | \r\n | \r\n | \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Column Header\r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n\r\n \r\n | \r\n \r\n | \r\n \r\n | \r\n ||
| Gross Rental Income\r\n | \r\n\r\n \r\n {{ $store.state.bpo2.outputs.actuals.grossRentalIncome_J40 | currency(0) }} \r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n {{ $store.state.bpo2.outputs.proformasYear1.grossRentalIncome_L40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.grossRentalIncome_M40 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.grossRentalIncome_N40 | currency(0) }} | \r\n||
| Economic Vacancy | \r\n{{ $store.state.bpo2.outputs.actuals.economicVacancy_J41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.economicVacancy_K41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.economicVacancy_L41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.economicVacancy_M41 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.economicVacancy_N41 | currency(0) }} | \r\n||
| Economic Vacancy Rate\r\n | \r\n\r\n \r\n {{ $store.state.bpo2.outputs.actuals.economicVacancyRatePercent_J42 | percent(1) }} \r\n \r\n \r\n \r\n \r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n \r\n \r\n \r\n | \r\n\r\n
| Net Rental Income | \r\n{{ $store.state.bpo2.outputs.actuals.netRentalIncome_J43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netRentalIncome_K43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netRentalIncome_L43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netRentalIncome_M43 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netRentalIncome_N43 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Laundry\r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n {{ $store.state.bpo2.outputs.proformasYear2.laundry_M44 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.laundry_N44 | currency(0) }} | \r\n||
| RUBS\r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n {{ $store.state.bpo2.outputs.proformasYear2.rubs | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.rubs | currency(0) }} | \r\n||
| Misc. Other Income\r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n {{ $store.state.bpo2.outputs.proformasYear2.miscellaneousOtherIncome_M45 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.miscellaneousOtherIncome_N45 | currency(0) }} | \r\n||
| Total Net Income | \r\n{{ $store.state.bpo2.outputs.actuals.totalNetIncome_J46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.totalNetIncome_K46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.totalNetIncome_L46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.totalNetIncome_M46 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.totalNetIncome_N46 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Expenses per Unit\r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n {{ $store.state.bpo2.outputs.proformasYear1.expensesPerUnit_L48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesPerUnit_M48 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesPerUnit_N48 | currency(0) }} | \r\n||
| Expenses per Sqft | \r\n{{ $store.state.bpo2.outputs.actuals.expensesPerSqft_J49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.expensesPerSqft_K49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.expensesPerSqft_L49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesPerSqft_M49 | currency(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesPerSqft_N49 | currency(2) }} | \r\n||
| Expenses as % of Income | \r\n{{ $store.state.bpo2.outputs.actuals.expensesAsPercentOfIncome_J50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.brokers.expensesAsPercentOfIncome_K50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.expensesAsPercentOfIncome_L50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.expensesAsPercentOfIncome_M50 | percent(1) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.expensesAsPercentOfIncome_N50 | percent(1) }} | \r\n||
| Total Expenses | \r\n{{ $store.state.bpo2.outputs.actuals.totalExpenses_J51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.totalExpenses_K51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.totalExpenses_L51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.totalExpenses_M51 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.totalExpenses_N51 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net Operating Income | \r\n{{ $store.state.bpo2.outputs.actuals.netOperatingIncome_J53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netOperatingIncome_K53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netOperatingIncome_L53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netOperatingIncome_M53 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netOperatingIncome_N53 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Mortgage Interest | \r\n{{ $store.state.bpo2.outputs.actuals.mortgageInterest_J55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.mortgageInterest_K55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.mortgageInterest_L55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.mortgageInterest_M55 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.mortgageInterest_N55 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Capital Reserves/Unit\r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n {{ $store.state.bpo2.outputs.proformasYear2.capitalReservesPerUnit_M57 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.capitalReservesPerUnit_N57 | currency(0) }} | \r\n||
| Capital Reserves | \r\n{{ $store.state.bpo2.outputs.actuals.capitalReserves_J58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.capitalReserves_K58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.capitalReserves_L58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.capitalReserves_M58 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.capitalReserves_N58 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Pre-tax Profit | \r\n{{ $store.state.bpo2.outputs.actuals.preTaxProfit_J60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.preTaxProfit_K60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.preTaxProfit_L60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.preTaxProfit_M60 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.preTaxProfit_N60 | currency(0) }} | \r\n||
| Pre-tax ROI | \r\n{{ $store.state.bpo2.outputs.actuals.preTaxROI_J61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.preTaxROI_K61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.preTaxROI_L61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.preTaxROI_M61 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.preTaxROI_N61 | percent(2) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Asset Management\r\n | \r\n \r\n | {{ $store.state.bpo2.outputs.brokers.assetManagement_K63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.assetManagement_L63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.assetManagement_M63 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.assetManagement_N63 | currency(0) }} | \r\n||
| Prinipal Reduction | \r\n{{ $store.state.bpo2.outputs.actuals.principalReduction_J64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.principalReduction_K64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.principalReduction_L64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.principalReduction_M64 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.principalReduction_N64 | currency(0) }} | \r\n||
| Debt Service | \r\n{{ $store.state.bpo2.outputs.actuals.debtService_J65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.debtService_K65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.debtService_L65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.debtService_M65 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.debtService_N65 | currency(0) }} | \r\n||
| Debt Service Coverage Ratio | \r\n{{ $store.state.bpo2.outputs.actuals.debtServiceCoverageRatio_J66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.debtServiceCoverageRatio_K66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.debtServiceCoverageRatio_L66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.debtServiceCoverageRatio_M66 | number(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.debtServiceCoverageRatio_N66 | number(2) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net Cash Flow | \r\n{{ $store.state.bpo2.outputs.actuals.netCashflowAnnual_J68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netCashflowAnnual_K68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netCashflowAnnual_L68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netCashflowAnnual_M68 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netCashflowAnnual_N68 | currency(0) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Net ROI (cash-on-cash) | \r\n{{ $store.state.bpo2.outputs.actuals.netROICashOnCash_J70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.brokers.netROICashOnCash_K70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netROICashOnCash_L70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netROICashOnCash_M70 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netROICashOnCash_N70 | percent(2) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Lead Investor Compensation\r\n | \r\n \r\n | {{ $store.state.bpo2.outputs.brokers.leadInvestorCompensation_K72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.leadInvestorCompensation_L72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.leadInvestorCompensation_M72 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.leadInvestorCompensation_N72 | currency(0) }} | \r\n||
| Net to Passives | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.netToPassives_K73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netToPassives_L73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netToPassives_M73 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netToPassives_N73 | currency(0) }} | \r\n||
| Net ROI to Passives | \r\n\r\n | {{ $store.state.bpo2.outputs.brokers.netROIToPassives_K74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.netROIToPassives_L74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.netROIToPassives_M74 | percent(2) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.netROIToPassives_N74 | percent(2) }} | \r\n||
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Cap Rate / Cap Rate Projection\r\n | \r\n {{ $store.state.bpo2.outputs.actuals.capRateProjection_J76 | percent(2) }} | \r\n\r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n \r\n \r\n \r\n | \r\n
| \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n | \r\n |
| Summary Projection | \r\n{{ $store.state.bpo2.outputs.actuals.brokerPriceOpinionProjection_J78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.brokers.brokerPriceOpinionProjection_K78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear1.brokerPriceOpinionProjection_L78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear2.brokerPriceOpinionProjection_M78 | currency(0) }} | \r\n{{ $store.state.bpo2.outputs.proformasYear3.brokerPriceOpinionProjection_N78 | currency(0) }} | \r\n
DISCLAIMER: This represents an estimated sale price for this property. It is not the same as the opinion of value in an appraisal developed by a licensed appraiser under the Uniform Standards of Professional Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the information and make no guarantee, warranty, or representation. This broker price opinion was either filled out by a Lifestyles representative or the potential buyer or other. Further investigation may be necessary as more information is made available. When more information is available the opinion may substantially change; the reader should be aware of the limited scope of this opinion.
\r\n\r\n \r\n\r\nAfter you input the rents then a Summary Projection will be created
\r\nProperty Address
\r\n{{ $store.state.property.address }}
{{ $store.state.property.city }}, {{ $store.state.property.state }} {{ $store.state.property.zip }}
Scheduled Rents
\r\n\r\n| Type | \r\n# | \r\nScheduled Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.currentRent | currency(0) }} | \r\n{{ line.sqft | number(0) }} | \r\n{{ line.currentPricePerSqft | currency(2) }} | \r\n{{ line.currentMonthly | currency(0) }} | \r\n{{ line.currentAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo.outputs.totalUnitCount_J19 }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentRent_K19 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalSqft_L19 | number(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentPricePerSqft_M19 | currency(2) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentMonthly_N19 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalCurrentAnnual_O19 | currency(0) }} | \r\n
Proforma Rents
\r\n\r\n| Type | \r\n# | \r\nProforma Rent | \r\nSqft | \r\n$/Sqft | \r\nMonthly $ | \r\nAnnually $ | \r\n{{ line.type }} | \r\n{{ line.unitCount }} | \r\n{{ line.proformaRent | currency(0) }} | \r\n{{ line.sqft }} | \r\n{{ line.proformaPricePerSqft | currency(2) }} | \r\n{{ line.proformaMonthly | currency(0) }} | \r\n{{ line.proformaAnnual | currency(0) }} | \r\n \r\n\r\n
| \r\n | {{ this.$store.state.bpo.outputs.totalUnitCount_J19 }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaRent_K37 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalSqft_L19 | number(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaPricePerSqft_M37 | currency(2) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaMonthly_N37 | currency(0) }} | \r\n{{ this.$store.state.bpo.outputs.totalProformaAnnual_O37 | currency(0) }} | \r\n
Deal Terms
\r\n\r\n| Asking Price | \r\n{{ $store.state.bpo.outputs.askingPrice_E17 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.askingPricePerUnit_F17 | currency(0) }} per unit | \r\n
| Offer Price | \r\n{{ $store.state.bpo.outputs.offerPrice_E18 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.offerPricePerUnit_F18 | currency(0) }} per unit | \r\n
| Rehab - In Loan | \r\n{{ $store.state.bpo.outputs.rehabInLoan_E19 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.rehabInLoanPerUnit_F19 | currency(0) }} per unit | \r\n
| Total \"In\" | \r\n{{ $store.state.bpo.outputs.totalIn_E20 | currency(0) }} | \r\n\r\n |
| Closing Cost | \r\n{{ $store.state.bpo.outputs.closingCost_E21 | currency(0) }} | \r\n{{ $store.state.bpo.inputs.closingCostPercent_D21 | percent(2) }} | \r\n
| Operating Capital | \r\n{{ $store.state.bpo.outputs.operatingCapital_E22 | currency(0) }} | \r\n\r\n |
| Rehab - Not In Loan | \r\n{{ $store.state.bpo.outputs.rehabNotInLoan_E23 | currency(0) }} | \r\n\r\n |
| Total Out Of Pocket | \r\n{{ $store.state.bpo.outputs.totalOutOfPocket_E24 | currency(0) }} | \r\n\r\n |
| \r\n | \r\n | \r\n |
| # of Units | \r\n{{ $store.state.bpo.outputs.numberOfUnits_E26 }} | \r\n\r\n |
| Total \"In\" $/Unit | \r\n{{ $store.state.bpo.outputs.totalInPricePerUnit_E27 | currency(0) }} | \r\n\r\n |
| Down Payment | \r\n{{ $store.state.bpo.outputs.downPayment_F28 | currency(0) }} | \r\n{{ $store.state.bpo.inputs.downPaymentPercent_E28 | percent(0) }} | \r\n
| Loan Amount | \r\n{{ $store.state.bpo.outputs.loanAmount_E29 | currency(0) }} | \r\n\r\n |
| Interest Rate | \r\n{{ $store.state.bpo.inputs.interestRatePercent_E30 | percent(2) }} | \r\n\r\n |
| Years Amortization | \r\n{{ $store.state.bpo.inputs.termInYears_E31 }} | \r\n\r\n |
| Annual Debt Service | \r\n{{ $store.state.bpo.outputs.annualDebtService_E32 | currency(0) }} | \r\n\r\n |
| Total Rehab | \r\n{{ $store.state.bpo.outputs.totalRehab_E33 | currency(0) }} | \r\n\r\n |
| % of Rehab to be Financed | \r\n{{ $store.state.bpo.inputs.percentOfRehabToBeFinanced_E34 | percent(0) }} | \r\n\r\n |
Assumptions and Summary Projection
\r\n\r\n| \r\n | {{ $store.state.bpo.outputs.actuals.label_E36 }} | \r\n{{ $store.state.bpo.outputs.brokers.label_F36 }} | \r\nProforma | \r\n
| Economic Vacancy Rate | \r\n{{ $store.state.bpo.outputs.actuals.economicVacancyRate_K41 | percent(1) }} | \r\n{{ $store.state.bpo.inputs.brokers.economicVacancyRate_K42 | percent(1) }} | \r\n{{ $store.state.bpo.inputs.proformas.economicVacancyRate_K43 | percent(1) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Gross Rental Income | \r\n{{ $store.state.bpo.outputs.actuals.grossRentalIncome_E38 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.grossRentalIncome_F38 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.grossRentalIncome_G38 | currency(0) }} | \r\n
| Economic Vacancy | \r\n{{ $store.state.bpo.outputs.actuals.economicVacancy_E39 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.economicVacancy_F39 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.economicVacancy_G39 | currency(0) }} | \r\n
| Net Rental Income | \r\n{{ $store.state.bpo.outputs.actuals.netRentalIncome_E40 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netRentalIncome_F40 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netRentalIncome_G40 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Laundry | \r\n{{ $store.state.bpo.outputs.actuals.laundry_E42 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.laundry_F42 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.laundry_G42 | currency(0) }} | \r\n
| RUBS | \r\n{{ $store.state.bpo.outputs.actuals.rubs | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.rubs | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.rubs | currency(0) }} | \r\n
| Misc. Other Income | \r\n{{ $store.state.bpo.outputs.actuals.miscellaneousOtherIncome_E43 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.miscellaneousOtherIncome_F43 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.miscellaneousOtherIncome_G43 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Total Net Income | \r\n{{ $store.state.bpo.outputs.actuals.totalNetIncome_E45 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.totalNetIncome_F45 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.totalNetIncome_G45 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Expenses per Unit | \r\n{{ $store.state.bpo.outputs.actuals.expensesPerUnit_E47 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.expensesPerUnit_F47 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.expensesPerUnit_G47 | currency(0) }} | \r\n
| Expenses per Sqft | \r\n{{ $store.state.bpo.outputs.actuals.expensesPerSqft_E48 | currency(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.expensesPerSqft_F48 | currency(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.expensesPerSqft_G48 | currency(2) }} | \r\n
| Expenses as % of Income | \r\n{{ $store.state.bpo.outputs.actuals.expensesAsPercentOfIncome_E49 | percent(1) }} | \r\n{{ $store.state.bpo.outputs.brokers.expensesAsPercentOfIncome_F49 | percent(1) }} | \r\n{{ $store.state.bpo.outputs.proformas.expensesAsPercentOfIncome_G49 | percent(1) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Total Expenses | \r\n{{ $store.state.bpo.outputs.actuals.totalExpenses_E51 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.totalExpenses_F51 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.totalExpenses_G51 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Net Operating Income | \r\n{{ $store.state.bpo.outputs.actuals.netOperatingIncome_E53 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netOperatingIncome_F53 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netOperatingIncome_G53 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Mortgage Interest | \r\n{{ $store.state.bpo.outputs.actuals.mortgageInterest_E55 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.mortgageInterest_F55 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.mortgageInterest_G55 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Capital Reserves per Unit | \r\n{{ $store.state.bpo.outputs.actuals.capitalReservesPerUnit_E57 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.capitalReservesPerUnit_F57 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.capitalReservesPerUnit_G57 | currency(0) }} | \r\n
| Capital Reserves | \r\n{{ $store.state.bpo.outputs.actuals.capitalReserves_E58 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.capitalReserves_F58 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.capitalReserves_G58 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Pre-Tax Profit | \r\n{{ $store.state.bpo.outputs.actuals.preTaxProfit_E60 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.preTaxProfit_F60 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.preTaxProfit_G60 | currency(0) }} | \r\n
| Pre-Tax ROI | \r\n{{ $store.state.bpo.outputs.actuals.preTaxROI_E61 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.preTaxROI_F61 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.preTaxROI_G61 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Asset Management {{ $store.state.bpo.inputs.assetManagementPercent_D63 | percent(2)}} | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.assetManagement_F63 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.assetManagement_G63 | currency(0) }} | \r\n
| Principal Reduction | \r\n{{ $store.state.bpo.outputs.actuals.principalReduction_E64 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.principalReduction_F64 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.principalReduction_G64 | currency(0) }} | \r\n
| Debt Service | \r\n{{ $store.state.bpo.outputs.actuals.debtService_E65 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.debtService_F65 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.debtService_G65 | currency(0) }} | \r\n
| Debt Service Coverage Ratio | \r\n{{ $store.state.bpo.outputs.actuals.debtServiceCoverageRatio_E66 | number(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.debtServiceCoverageRatio_F66 | number(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.debtServiceCoverageRatio_G66 | number(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Net Cash Flow (Annual) | \r\n{{ $store.state.bpo.outputs.actuals.netCashflowAnnual_E68 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.netCashflowAnnual_F68 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netCashflowAnnual_G68 | currency(0) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Net ROI (Cash-on-Cash) | \r\n{{ $store.state.bpo.outputs.actuals.netROICashOnCash_E70 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.netROICashOnCash_F70 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.netROICashOnCash_G70 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| Lead Investor Compensation {{ $store.state.bpo.inputs.leadInvestorCompensationPercent_D72 | percent(2) }} | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.leadInvestorCompensation_F72 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.leadInvestorCompensation_G72 | currency(0) }} | \r\n
| Net to Passives | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.netToPassives_F73 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.netToPassives_G73 | currency(0) }} | \r\n
| Net ROI to Passives | \r\n\r\n | {{ $store.state.bpo.outputs.brokers.netROIToPassives_F74 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.netROIToPassives_G74 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| CAP RATE PROJECTION | \r\n{{ $store.state.bpo.outputs.actuals.capRateProjection_E76 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.brokers.capRateProjection_F76 | percent(2) }} | \r\n{{ $store.state.bpo.outputs.proformas.capRateProjection_G76 | percent(2) }} | \r\n
| \r\n | \r\n | \r\n | \r\n |
| SUMMARY PROJECTION | \r\n{{ $store.state.bpo.outputs.actuals.brokerPriceOpinionProjection_E78 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.brokers.brokerPriceOpinionProjection_F78 | currency(0) }} | \r\n{{ $store.state.bpo.outputs.proformas.brokerPriceOpinionProjection_G78 | currency(0) }} | \r\n
Notes
\r\n\r\nDISCLAIMER: This represents an estimated sale price for this property. It is not the same as the opinion of value in an appraisal developed by a licensed appraiser under the Uniform Standards of Professional Appraisal Practice. LS Realty Advisors, Inc., and/or Lifestyles Realty, Inc., and/or Lifestyles Unlimited, Inc. have not verified the information and make no guarantee, warranty, or representation. This broker price opinion was either filled out by a Lifestyles representative or the potential buyer or other. Further investigation may be necessary as more information is made available. When more information is available the opinion may substantially change; the reader should be aware of the limited scope of this opinion.
\r\n\r\n \r\n\r\n\r\n\r\n\r\n\r\n","import mod from \"-!../../../../../node_modules/cache-loader/dist/cjs.js??ref--12-0!../../../../../node_modules/thread-loader/dist/cjs.js!../../../../../node_modules/babel-loader/lib/index.js!../../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./BPOCalculatedResults.vue?vue&type=script&lang=js&\"; export default mod; export * from \"-!../../../../../node_modules/cache-loader/dist/cjs.js??ref--12-0!../../../../../node_modules/thread-loader/dist/cjs.js!../../../../../node_modules/babel-loader/lib/index.js!../../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./BPOCalculatedResults.vue?vue&type=script&lang=js&\"","import { render, staticRenderFns } from \"./BPOCalculatedResults.vue?vue&type=template&id=9e9798d0&\"\nimport script from \"./BPOCalculatedResults.vue?vue&type=script&lang=js&\"\nexport * from \"./BPOCalculatedResults.vue?vue&type=script&lang=js&\"\n\n\n/* normalize component */\nimport normalizer from \"!../../../../../node_modules/vue-loader/lib/runtime/componentNormalizer.js\"\nvar component = normalizer(\n script,\n render,\n staticRenderFns,\n false,\n null,\n null,\n null\n \n)\n\nexport default component.exports","export * from \"-!../../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./RentCompList.vue?vue&type=style&index=0&lang=css&\"","export * from \"-!../../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./ConventionalFinancing.vue?vue&type=style&index=0&lang=css&\"","export * from \"-!../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./Reactivate.vue?vue&type=style&index=0&lang=css&\"","export * from \"-!../../../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./BPO_PDF.vue?vue&type=style&index=0&lang=css&\"","module.exports = \"data:image/png;base64,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\"","export * from \"-!../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../node_modules/cache-loader/dist/cjs.js??ref--0-0!../node_modules/vue-loader/lib/index.js??vue-loader-options!./App.vue?vue&type=style&index=1&lang=css&\"","export * from \"-!../../../../node_modules/mini-css-extract-plugin/dist/loader.js??ref--6-oneOf-1-0!../../../../node_modules/css-loader/index.js??ref--6-oneOf-1-1!../../../../node_modules/vue-loader/lib/loaders/stylePostLoader.js!../../../../node_modules/postcss-loader/lib/index.js??ref--6-oneOf-1-2!../../../../node_modules/cache-loader/dist/cjs.js??ref--0-0!../../../../node_modules/vue-loader/lib/index.js??vue-loader-options!./EvaluationDetails.vue?vue&type=style&index=0&lang=css&\"","var render = function () {var _vm=this;var _h=_vm.$createElement;var _c=_vm._self._c||_h;return _c('section',[_c('div',{staticClass:\"modal-card\",staticStyle:{\"width\":\"auto\",\"z-index\":\"10000\",\"position\":\"relative\"}},[_vm._m(0),_c('section',{staticClass:\"modal-card-body\"},[_c('div',{staticClass:\"subtitle is-bold\"},[_vm._v(\"Recently rented units similiar to your subject property\")]),_c('div',{staticClass:\"subtitle\"},[_vm._v(\"Instructions: exclude rent comps that are outliers then click 'Apply'\")]),_vm._l((_vm.$store.state.rentComps),function(rentComp){return _c('section',{key:rentComp.calculatedRentValue,staticStyle:{\"margin-bottom\":\"2em\",\"margin-top\":\"2em\"}},[_c('nav',{staticClass:\"level\",staticStyle:{\"margin-bottom\":\".5em\"}},[_c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"},[_vm._v(\"Beds-Baths\")]),_c('p',{staticClass:\"subtitle\"},[_vm._v(_vm._s(rentComp.beds)+\"-\"+_vm._s(rentComp.baths))])])]),_c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"},[_vm._v(\"Sqft\")]),_c('p',{staticClass:\"subtitle\"},[_vm._v(_vm._s(_vm._f(\"number\")(rentComp.sqft,0)))])])]),_vm._m(1,true),_c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"},[_vm._v(\"Average $/sqft\")]),_c('p',{staticClass:\"subtitle\"},[_vm._v(_vm._s(_vm._f(\"currency\")(rentComp.averagePricePerSqft,2)))])])]),_vm._m(2,true),_c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"},[_vm._v(\"Calculated Rent Price\")]),_c('p',{staticClass:\"subtitle\"},[_vm._v(_vm._s(_vm._f(\"currency\")(rentComp.calculatedRentValue,0)))])])])]),_c('table',{staticClass:\"is-narrow is-fullwidth\"},[_vm._m(3,true),_vm._l((rentComp.comp),function(comp){return _c('tr',{key:comp.address,class:{ 'is-excluded': !comp.include }},[_c('td',{staticClass:\"align-left\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(comp.address)+\", \"+_vm._s(comp.zipcode))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(comp.beds))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(comp.baths))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(_vm._f(\"number\")(comp.sqft,0)))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(_vm._f(\"number\")(comp.dist,1)))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(_vm._f(\"currency\")(comp.rent,0)))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(_vm._f(\"currency\")(comp.rent / comp.sqft,2)))]),_c('td',{staticClass:\"align-center\",style:({ 'text-decoration': _vm.isStrikeThrough(!comp.include) })},[_vm._v(_vm._s(_vm._f(\"fromNow\")(comp.recordingDate)))]),_c('td',{staticClass:\"align-center\"},[_c('div',{on:{\"change\":function($event){_vm.calculate(rentComp, comp, !comp.include)}}},[_c('b-checkbox',{model:{value:(comp.include),callback:function ($$v) {_vm.$set(comp, \"include\", $$v)},expression:\"comp.include\"}})],1)])])})],2)])}),(this.errorMessage)?_c('b-message',{attrs:{\"type\":\"is-danger\",\"has-icon\":\"\"}},[_vm._v(\"\\n \"+_vm._s(this.errorMessage)+\"\\n \")]):_vm._e()],2),_c('footer',{staticClass:\"modal-card-foot\"},[_c('button',{staticClass:\"button\",on:{\"click\":function () { _vm.cancel(); _vm.$parent.close() }}},[_vm._v(\"Cancel\")]),_c('button',{staticClass:\"button is-primary\",on:{\"click\":function () { _vm.applyToScheduledRents(); _vm.$parent.close() }}},[_vm._v(\"Apply\")])])])])}\nvar staticRenderFns = [function () {var _vm=this;var _h=_vm.$createElement;var _c=_vm._self._c||_h;return _c('header',{staticClass:\"modal-card-head\"},[_c('div',{staticClass:\"title is-bold\"},[_vm._v(\"Rent Comps\\n \"),_c('img',{staticStyle:{\"margin-left\":\"1em\"},attrs:{\"src\":require(\"@/assets/rr_logo.png\"),\"width\":\"100px\"}})])])},function () {var _vm=this;var _h=_vm.$createElement;var _c=_vm._self._c||_h;return _c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"}),_c('p',{staticClass:\"subtitle\"},[_vm._v(\"x\")])])])},function () {var _vm=this;var _h=_vm.$createElement;var _c=_vm._self._c||_h;return _c('div',{staticClass:\"level-item has-text-centered\"},[_c('div',[_c('p',{staticClass:\"heading\"}),_c('p',{staticClass:\"subtitle\"},[_vm._v(\"=\")])])])},function () {var _vm=this;var _h=_vm.$createElement;var _c=_vm._self._c||_h;return _c('tr',[_c('td',{staticClass:\"align-left\"},[_vm._v(\"Address\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Beds\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Baths\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Sqft\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Miles\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Rent\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"$/sqft\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Recorded\")]),_c('td',{staticClass:\"align-center\"},[_vm._v(\"Include?\")])])}]\n\nexport { render, staticRenderFns }","\r\nBeds-Baths
\r\n{{ rentComp.beds }}-{{ rentComp.baths }}
\r\nSqft
\r\n{{ rentComp.sqft | number(0) }}
\r\nx
\r\nAverage $/sqft
\r\n{{ rentComp.averagePricePerSqft | currency(2) }}
\r\n=
\r\nCalculated Rent Price
\r\n{{ rentComp.calculatedRentValue | currency(0) }}
\r\n| Address | \r\nBeds | \r\nBaths | \r\nSqft | \r\nMiles | \r\nRent | \r\n$/sqft | \r\nRecorded | \r\nInclude? | \r\n\r\n \r\n \r\n | \r\n \r\n
\r\n \r\n *Only active members of Lifestyles Unlimited can subscribe
\r\nWith a Lifestyles Quest subscription you can:
\r\n\r\n$79 per month or 20% discount for paying annually ($63 per month)
\r\n \r\n