Masthope investment summary model
Top-line scenario sheet with purchase and financing assumptions, year-one cashflow, ten-year IRR, and modeled net-sale proceeds.
Metadata
- Type
- Note
- Entity Type
- Standard
- Status
- Active
Links
Notes
Source Summary
Metric,Value Purchase price ($),310000 Base financing,"20% down, 30-year fixed" Base APR (30-year),0. 0616 Base loan amount ($),248000.
Imported Context
Metric,Value Purchase price ($),310000 Base financing,"20% down, 30-year fixed" Base APR (30-year),0.0616 Base loan amount ($),248000.0 Base monthly P&I ($),1512.4918074127684 Year 1 gross revenue (modeled) ($),33123.75 Year 1 cash flow after debt (modeled) ($),-3608.7141889532213 "Startup cash (incl. DP, closing, furnishing, HOA one-time, contingency, license) ($)",94400.0 "Net sale proceeds in Year 10 (2% appreciation, 8% sale costs) ($)",139236.61444492286 10-year IRR (incl. sale),0.077379974017308
Provenance
- Source file:
tmp/projects/Masthope/01_Summary.csv - Source URL: tmp/projects/Masthope/01_Summary.csv
Source Extracts
- excerpt-1
Metric,Value Purchase price ($),310000 Base financing,"20% down, 30-year fixed" Base APR (30-year),0.0616 Base loan amount ($),248000.0 Base monthly P&I ($),1512.4918074127684 Year 1 gross revenue (modeled) ($),33123.75 Year 1 cash flow after debt (modeled) ($),-3608.7141889532213 "Startup cash (incl. DP, closing, furnishing, HOA one-time, contingency, license) ($)",94400.0 "Net sale proceeds in Year 10 (2% appreciation, 8% sale costs) ($)",139236.61444492286 10-year IRR (incl. sale),0.077379974...
Path: tmp/projects/Masthope/01_Summary.csv