Teez · MapleCourt.xlsx — your model
Always on
◎The Scout
catches it in your inbox
▤The Reader
reads OM · RR · T-12
⌾The Comps hand
sales & rent comps
✓The Verifier
re-checks · sources it
§The Tax hand
assessed value · taxes
CoStarsales
Yardirents
WEB public research
PUBLIC County records
ExcelMapleCourt.xlsxunderwriting
Line
T-12
Year 1
4
Gross rent
1,242,000
1,311,300
5
Vacancy
(62,100)
(59,008)
6
Other income
48,400
52,900
7
Operating exp.
(431,500)
(444,445)
8
NOI
796,800
860,747
Cap 6.20% · DSCR 1.41×sourced ✓
the underwriter — your live model