SlideShare une entreprise Scribd logo
1  sur  14
Creative New Opportunities for public housing and Section 8 Development Strategies, Financing Tools and Subsidies available to development Presented by Roxanne Amoroso
A Look at the different types of development strategies, what works in today’s economy ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Acquisition Rehab Strategies ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Development Strategy - Acquisition Rehab  Failed Condo Conversion Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08)
Development Strategy - Acquisition Rehab  Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08
Development Strategy - Acquisition Rehab  Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08)
Acquisition Rehab – Bonita Fountains aka Eaglewood Apartments, Orlando Florida
Bonita Fountains Finance Strategy ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
(2) Strategy - Bank owned real estate finding the foreclosed properties ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Where to look for Bank REOs ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
What are the issues to consider on an REO? ,[object Object],[object Object],[object Object],[object Object]
Trend Analysis – what is it worth?   Cap Rate Analysis Acquisition Cap Rate   Going In Purchase Price XXXXXXXX  Trailing 12 months Cash Flow Income – expenses and reserves Trailing 12 months NOI Income- Expense  Cap Rate on Trailing 12 mos. Cash Flow Trailing 12 / purchase price Cap Rate on Trailing 12 mos. NOI Cash flow on trailing 12 / purchase price Stabilized Valuation   Year 3 (2011) Cash Flow -projected Cash flow at stabilization Y 3  Year 3 (2011) NOI - projected Project NOI  Sale Cap Rate used in Model Cap Rate determined by market Year 3 (2011) proj. value on cash flow Projected Cash flow / cap rate Year 3 (2011) proj. value on NOI Projected NOI / cap rate  Value to Project Investment Projected NOI / Total Investment
Trend Analysis – what is it worth?   Cap Rate Analysis Acquisition Cap Rate   Going In Purchase Price $22,500,000  Trailing 12 months Cash Flow $779,763  Trailing 12 months NOI $919,763  Cap Rate on Trailing 12 mos. Cash Flow 3.47% Cap Rate on Trailing 12 mos. NOI 4.09% Stabilized Valuation   Year 3 (2011) Cash Flow -projected $2,606,220  Year 3 (2011) NOI - projected $2,746,220  Sale Cap Rate used in Model 8.00% Year 3 (2011) proj. value on cash flow $32,577,750  Year 3 (2011) proj. value on NOI $34,327,750  Value to Project Investment 104.6%
Conclusions to REO acquisition ,[object Object],[object Object],[object Object],[object Object],[object Object]

Contenu connexe

En vedette

New Opportunities In Public Housing 1 Amoroso
New Opportunities In Public Housing 1  AmorosoNew Opportunities In Public Housing 1  Amoroso
New Opportunities In Public Housing 1 Amoroso
Florida Housing Coalition
 
Energy Management in NYC Public Housing
Energy Management in NYC Public HousingEnergy Management in NYC Public Housing
Energy Management in NYC Public Housing
Dayna L. Adelman, MPA
 
Unit 2 powerpoint (Immigration and Industrialization)
Unit 2 powerpoint (Immigration and Industrialization)Unit 2 powerpoint (Immigration and Industrialization)
Unit 2 powerpoint (Immigration and Industrialization)
Crosswinds High School
 

En vedette (8)

Public Housing's role in Ending Homelessness
Public Housing's role in Ending HomelessnessPublic Housing's role in Ending Homelessness
Public Housing's role in Ending Homelessness
 
New Opportunities In Public Housing 1 Amoroso
New Opportunities In Public Housing 1  AmorosoNew Opportunities In Public Housing 1  Amoroso
New Opportunities In Public Housing 1 Amoroso
 
Padm 6224 public housing policy group (devine, laurenzi, vaughan) 3
Padm  6224 public housing policy group (devine, laurenzi, vaughan) 3Padm  6224 public housing policy group (devine, laurenzi, vaughan) 3
Padm 6224 public housing policy group (devine, laurenzi, vaughan) 3
 
The Case For A Massive Increase In Public Housing
The Case For A Massive Increase In Public HousingThe Case For A Massive Increase In Public Housing
The Case For A Massive Increase In Public Housing
 
Affordable Housing Presentation to the City of Dallas
Affordable Housing Presentation to the City of DallasAffordable Housing Presentation to the City of Dallas
Affordable Housing Presentation to the City of Dallas
 
Public Private Partnerships (Ppp) And Affordable Housing By David Hoicka
Public Private Partnerships (Ppp) And Affordable Housing By David HoickaPublic Private Partnerships (Ppp) And Affordable Housing By David Hoicka
Public Private Partnerships (Ppp) And Affordable Housing By David Hoicka
 
Energy Management in NYC Public Housing
Energy Management in NYC Public HousingEnergy Management in NYC Public Housing
Energy Management in NYC Public Housing
 
Unit 2 powerpoint (Immigration and Industrialization)
Unit 2 powerpoint (Immigration and Industrialization)Unit 2 powerpoint (Immigration and Industrialization)
Unit 2 powerpoint (Immigration and Industrialization)
 

Similaire à New Opportunities In Public Housing 2 Amoroso

Ftf pitch deck june 2014
Ftf   pitch deck june 2014Ftf   pitch deck june 2014
Ftf pitch deck june 2014
Mehul Patel
 
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docxBA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
rock73
 
IR AMAA Presentation 9-2015
IR AMAA Presentation 9-2015IR AMAA Presentation 9-2015
IR AMAA Presentation 9-2015
Tez Wu
 
Business Presentation
Business PresentationBusiness Presentation
Business Presentation
peethom
 
Business Presentation
Business PresentationBusiness Presentation
Business Presentation
peethom
 
Columbia Capital Consulting
Columbia Capital ConsultingColumbia Capital Consulting
Columbia Capital Consulting
Bud Moscony
 
John Poast Linkedin Res
John Poast Linkedin ResJohn Poast Linkedin Res
John Poast Linkedin Res
John Poast
 
How to Package a Loan Request for Construction, Rehab, and Commercial Loans
How to Package a Loan Request for Construction, Rehab, and Commercial LoansHow to Package a Loan Request for Construction, Rehab, and Commercial Loans
How to Package a Loan Request for Construction, Rehab, and Commercial Loans
Beau Eckstein
 
Rich Smolen Resume
Rich Smolen ResumeRich Smolen Resume
Rich Smolen Resume
Rich Smolen
 

Similaire à New Opportunities In Public Housing 2 Amoroso (20)

Real estate fund manager market validation discussion document final
Real estate fund manager market validation discussion document finalReal estate fund manager market validation discussion document final
Real estate fund manager market validation discussion document final
 
HIDC Power Point Presentation
HIDC Power Point PresentationHIDC Power Point Presentation
HIDC Power Point Presentation
 
Ftf pitch deck june 2014
Ftf   pitch deck june 2014Ftf   pitch deck june 2014
Ftf pitch deck june 2014
 
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docxBA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
BA490 - Course Project - Proposal for Expansion Opportunity Overse.docx
 
Grow + Sell Your Business Part Three: Practical Tips To Facilitate a Transaction
Grow + Sell Your Business Part Three: Practical Tips To Facilitate a TransactionGrow + Sell Your Business Part Three: Practical Tips To Facilitate a Transaction
Grow + Sell Your Business Part Three: Practical Tips To Facilitate a Transaction
 
Flagler County Economic Development Summit Presentation
Flagler County Economic Development Summit PresentationFlagler County Economic Development Summit Presentation
Flagler County Economic Development Summit Presentation
 
IR AMAA Presentation 9-2015
IR AMAA Presentation 9-2015IR AMAA Presentation 9-2015
IR AMAA Presentation 9-2015
 
Business Presentation
Business PresentationBusiness Presentation
Business Presentation
 
Business Presentation
Business PresentationBusiness Presentation
Business Presentation
 
Project - Insight
Project - Insight Project - Insight
Project - Insight
 
Columbia Capital Consulting
Columbia Capital ConsultingColumbia Capital Consulting
Columbia Capital Consulting
 
Mkm Presentation October 2011
Mkm Presentation October 2011Mkm Presentation October 2011
Mkm Presentation October 2011
 
John Poast Linkedin Res
John Poast Linkedin ResJohn Poast Linkedin Res
John Poast Linkedin Res
 
EQUITYMULTIPLE Investor Intro
EQUITYMULTIPLE Investor IntroEQUITYMULTIPLE Investor Intro
EQUITYMULTIPLE Investor Intro
 
Columbia Capital Profile
Columbia Capital ProfileColumbia Capital Profile
Columbia Capital Profile
 
How to Package a Loan Request for Construction, Rehab, and Commercial Loans
How to Package a Loan Request for Construction, Rehab, and Commercial LoansHow to Package a Loan Request for Construction, Rehab, and Commercial Loans
How to Package a Loan Request for Construction, Rehab, and Commercial Loans
 
Kite Realty Group Investor Presentation June 2011
Kite Realty Group Investor Presentation June 2011Kite Realty Group Investor Presentation June 2011
Kite Realty Group Investor Presentation June 2011
 
Rich Smolen Resume
Rich Smolen ResumeRich Smolen Resume
Rich Smolen Resume
 
Columbia Presentaion
Columbia PresentaionColumbia Presentaion
Columbia Presentaion
 
Ucre cpres1
Ucre cpres1Ucre cpres1
Ucre cpres1
 

Plus de Florida Housing Coalition

How Non Profits Can Survive Recession Murray
How Non Profits Can Survive Recession  MurrayHow Non Profits Can Survive Recession  Murray
How Non Profits Can Survive Recession Murray
Florida Housing Coalition
 
How Non Profits Can Survive Recession La Course Blum
How Non Profits Can Survive Recession  La Course BlumHow Non Profits Can Survive Recession  La Course Blum
How Non Profits Can Survive Recession La Course Blum
Florida Housing Coalition
 

Plus de Florida Housing Coalition (20)

Green Basics Byrd
Green Basics  ByrdGreen Basics  Byrd
Green Basics Byrd
 
Making The Case Talmage
Making The Case  TalmageMaking The Case  Talmage
Making The Case Talmage
 
Tenants In Foreclosure Hearne
Tenants In Foreclosure  HearneTenants In Foreclosure  Hearne
Tenants In Foreclosure Hearne
 
Nsp Home Ownership Pheeny
Nsp Home Ownership  PheenyNsp Home Ownership  Pheeny
Nsp Home Ownership Pheeny
 
Mixed Income Pattison
Mixed Income  PattisonMixed Income  Pattison
Mixed Income Pattison
 
Mixed Income Maier
Mixed Income  MaierMixed Income  Maier
Mixed Income Maier
 
Making Home Affordable Parrilla
Making Home Affordable  ParrillaMaking Home Affordable  Parrilla
Making Home Affordable Parrilla
 
How Non Profits Can Survive Recession Murray
How Non Profits Can Survive Recession  MurrayHow Non Profits Can Survive Recession  Murray
How Non Profits Can Survive Recession Murray
 
How Non Profits Can Survive Recession La Course Blum
How Non Profits Can Survive Recession  La Course BlumHow Non Profits Can Survive Recession  La Course Blum
How Non Profits Can Survive Recession La Course Blum
 
Housing Finance Part I Freeman
Housing Finance Part I  FreemanHousing Finance Part I  Freeman
Housing Finance Part I Freeman
 
Green Design Lee
Green Design  LeeGreen Design  Lee
Green Design Lee
 
Homeless Prevention Pierce
Homeless Prevention  PierceHomeless Prevention  Pierce
Homeless Prevention Pierce
 
Homeless Prevention Denton
Homeless Prevention  DentonHomeless Prevention  Denton
Homeless Prevention Denton
 
Green Design Brady
Green Design  BradyGreen Design  Brady
Green Design Brady
 
Green Basics Lazar
Green Basics  LazarGreen Basics  Lazar
Green Basics Lazar
 
Foreclosure Counseling Sanchez
Foreclosure Counseling  SanchezForeclosure Counseling  Sanchez
Foreclosure Counseling Sanchez
 
Foreclosure Counseling Rubino
Foreclosure Counseling  RubinoForeclosure Counseling  Rubino
Foreclosure Counseling Rubino
 
Fla Green Incentives Simpson And Haywood
Fla Green Incentives  Simpson And HaywoodFla Green Incentives  Simpson And Haywood
Fla Green Incentives Simpson And Haywood
 
Fla Green Incentives Robau
Fla Green Incentives  RobauFla Green Incentives  Robau
Fla Green Incentives Robau
 
Fair Housing And Ada Baade
Fair Housing And Ada  BaadeFair Housing And Ada  Baade
Fair Housing And Ada Baade
 

Dernier

Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
dlhescort
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Anamikakaur10
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
amitlee9823
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
dollysharma2066
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
daisycvs
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
dlhescort
 

Dernier (20)

The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
Call Now ☎️🔝 9332606886🔝 Call Girls ❤ Service In Bhilwara Female Escorts Serv...
 
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
Nelamangala Call Girls: 🍓 7737669865 🍓 High Profile Model Escorts | Bangalore...
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRLMONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
MONA 98765-12871 CALL GIRLS IN LUDHIANA LUDHIANA CALL GIRL
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture concept
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 
Famous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st CenturyFamous Olympic Siblings from the 21st Century
Famous Olympic Siblings from the 21st Century
 
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
Call Girls in Delhi, Escort Service Available 24x7 in Delhi 959961-/-3876
 
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service AvailableCall Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
Call Girls Ludhiana Just Call 98765-12871 Top Class Call Girl Service Available
 
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdfDr. Admir Softic_ presentation_Green Club_ENG.pdf
Dr. Admir Softic_ presentation_Green Club_ENG.pdf
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 

New Opportunities In Public Housing 2 Amoroso

  • 1. Creative New Opportunities for public housing and Section 8 Development Strategies, Financing Tools and Subsidies available to development Presented by Roxanne Amoroso
  • 2.
  • 3.
  • 4. Development Strategy - Acquisition Rehab Failed Condo Conversion Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08)
  • 5. Development Strategy - Acquisition Rehab Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08
  • 6. Development Strategy - Acquisition Rehab Case Study Bonita Fountains aka Eaglewood Apartments, Orlando Florida (acquired 12/20/08)
  • 7. Acquisition Rehab – Bonita Fountains aka Eaglewood Apartments, Orlando Florida
  • 8.
  • 9.
  • 10.
  • 11.
  • 12. Trend Analysis – what is it worth?   Cap Rate Analysis Acquisition Cap Rate   Going In Purchase Price XXXXXXXX Trailing 12 months Cash Flow Income – expenses and reserves Trailing 12 months NOI Income- Expense Cap Rate on Trailing 12 mos. Cash Flow Trailing 12 / purchase price Cap Rate on Trailing 12 mos. NOI Cash flow on trailing 12 / purchase price Stabilized Valuation   Year 3 (2011) Cash Flow -projected Cash flow at stabilization Y 3 Year 3 (2011) NOI - projected Project NOI Sale Cap Rate used in Model Cap Rate determined by market Year 3 (2011) proj. value on cash flow Projected Cash flow / cap rate Year 3 (2011) proj. value on NOI Projected NOI / cap rate Value to Project Investment Projected NOI / Total Investment
  • 13. Trend Analysis – what is it worth?   Cap Rate Analysis Acquisition Cap Rate   Going In Purchase Price $22,500,000 Trailing 12 months Cash Flow $779,763 Trailing 12 months NOI $919,763 Cap Rate on Trailing 12 mos. Cash Flow 3.47% Cap Rate on Trailing 12 mos. NOI 4.09% Stabilized Valuation   Year 3 (2011) Cash Flow -projected $2,606,220 Year 3 (2011) NOI - projected $2,746,220 Sale Cap Rate used in Model 8.00% Year 3 (2011) proj. value on cash flow $32,577,750 Year 3 (2011) proj. value on NOI $34,327,750 Value to Project Investment 104.6%
  • 14.