Page 3 - OPG Pitch Deck - Ironhorse 14% - 7.1.16
P. 3
The Fairways of Ironhorse
PROJECT DETAILS
• Total Dev. Budget $24,599,645
• Construction Loan - $18,431,355
• Total Equity Ask - $1M (14% ownership)
NOI (Years 3-5)
Return on Investment • Cash Contribution - $1,000,000
• Total Cash Return Net Investment: $2,138,941 Investor Promote
• Ownership - 14%
• IRR - 20.15%
• Personal Guarantees - None • Cash on Cash - 12.41%
Assumes a 7% Cap Rate, sale in year 5
