Home
Financial Modeling
Capital Advisory
Offering Memoranda
Market/Feasibility Analysis
Site search
Sample Cash Flow Analysis
Enter the values in the light blue cells and press the "Update" button to run the model.
Cash Flow Analysis
Inflation Rate
Market Leasing Assumption
1
New
Renewal
Blended
Market
Renewal Probability
Market Rent
Market Leasing Assumption
2
New
Renewal
Blended
Market
Renewal Probability
Market Rent
Start of Cash Flow Analysis
2008
1
2
3
4
5
6
7
8
9
10
11
12
13
Tenant
Start Date
End Date
SF
Rent $/SF
Market Leasing Assumption
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
1
2
1
2
1
2
1
2
1
2
Potential Gross Income
Vacancy
Effective Gross Income
Operating Expenses
Net Operating Income
Purchase Price
Purchase Price
NOI
Cap Rate
Sale Price
Sell at End of Year
Net Cash Flow
NOI Forward 12 Months
Sale Price
Unleveraged Cash on Cash
IRR
© 2007 Kahr Real Estate Services LLC. All Rights Reserved
