Page 7 - C:\Users\Rachel\Documents\Flip PDF\OM
P. 7
PURCHASE PRICE DETAILS
Price $36,500,000
PIP $500,000
Closing Costs $1,800,175
Total $38,800,175
Price/Key $148,659.67
FINANCING
Loan Amount $28,500,000
Interest Rate 6.70%
LTV 75%
DSCR 1.57%
Equity $10,300,000
INVESTMENT
Total Cash In $10,300,000
NOI $2,963,281
Debt Service $1,877,959
Cash Flow $1,085,322
5