Page 19 - OPG - Boutique Retirement Clubs - April 2018 MH
P. 19
BRC - CHESTERFIELD, MO
INVESTOR RETURN
Equity Contribution: $10,632,036 Ownership % 60% Preferred Return: 8%
IRR: 24.07%
PROJECTED 10 YR. INVESTOR CASH FLOW
2018
INVESTMENT CONSTRUCTION CONSTRUCTION
-$10,632,036
$0
$0
$1,235,089
$1,807,451
$16,628,360
$977,971 $1,088,385 $1,202,548 $1,320,581
$24,608,104
$38,236,453
2019
2020
2021
2022
2023 REFI YEAR 5 @ 5% 2024
2025
2026
2027
2028 SALE YEAR 10
CASH FLOW NET INVESTMENT
