- Dashboard
- Listing Summary
- Loan
- Reports
- Matrix
- Basis Comparison
- Not selected
- Not selected
- Not selected
- Not selected
- Amortization Schedule
Matrix Summary
| Matrix |
Primary |
| Net Operating Income (NOI) before Debt Services |
|
| Capitalization Rate (CAP) |
nan% |
| Cash on Cash Return |
nan% |
| Debt Service Coverage Ratios (DSCR) |
nan |
| Gross Rent Multiplier (GRM - 1st Year) |
nan |
| Monthly Estimated Mortgage Payment w/o Property Taxes & Ins. |
$nan |
| Annual Principal Reduction (1st Year) |
$0.00 |
| NOI After Debt Services |
$0.00 |
| NOI After Debt Services + Principal Reduction |
$0.00 |
Report Basis One
| Source Basis |
Year |
Priority |
|
|
|
| Income by Type |
Amount |
| Private Pay |
|
| Medicaid |
|
| Other |
|
| Gross Income |
|
| Expenses |
Expenses Amount |
%Exp |
Addbacks |
Adjusted Expenses |
| Total Expenses |
|
|
|
|
| Net Income |
|
|
|
|
Report Basis Two
| Source Basis |
Year |
Priority |
|
|
|
| Income by Type |
Amount |
| Private Pay |
|
| Medicaid |
|
| Other |
|
| Gross Income |
|
| Expenses |
Expenses Amount |
%Exp |
Addbacks |
Adjusted Expenses |
| Total Expenses |
|
|
|
|
| Net Income |
|
|
|
|
Report Basis Three
| Source Basis |
Year |
Priority |
|
|
|
| Income by Type |
Amount |
| Private Pay |
|
| Medicaid |
|
| Other |
|
| Gross Income |
|
| Expenses |
Expenses Amount |
%Exp |
Addbacks |
Adjusted Expenses |
| Total Expenses |
|
|
|
|
| Net Income |
|
|
|
|
Report Basis Four
| Source Basis |
Year |
Priority |
|
|
|
| Income by Type |
Amount |
| Private Pay |
|
| Medicaid |
|
| Other |
|
| Gross Income |
|
| Expenses |
Expenses Amount |
%Exp |
Addbacks |
Adjusted Expenses |
| Total Expenses |
|
|
|
|
| Net Income |
|
|
|
|
Amortization Schedule
| Month |
Payment |
Interest |
Principal |
Balance |
