".$_SESSION['fullarray'][1][1].""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; $noreno = $purchprice+$_SESSION['fullarray'][1][33]+$_SESSION['fullarray'][1][23]+$_SESSION['fullarray'][1][24]+$_SESSION['fullarray'][1][25]+$_SESSION['fullarray'][1][26]+$_SESSION['fullarray'][1][27]+$_SESSION['fullarray'][1][28]+$_SESSION['fullarray'][1][29]+$_SESSION['fullarray'][1][30]+$_SESSION['fullarray'][1][35]+$_SESSION['fullarray'][1][36]+$_SESSION['fullarray'][1][37]; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; $reno = $purchprice+$_SESSION['fullarray'][1][33]+$_SESSION['fullarray'][1][23]+$_SESSION['fullarray'][1][24]+$_SESSION['fullarray'][1][25]+$_SESSION['fullarray'][1][26]+$_SESSION['fullarray'][1][27]+$_SESSION['fullarray'][1][28]+$_SESSION['fullarray'][1][29]+$_SESSION['fullarray'][1][30]+$_SESSION['fullarray'][1][35]+$_SESSION['fullarray'][1][36]+$_SESSION['fullarray'][1][37]+$_SESSION['fullarray'][1][38]; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo ""; echo "

Address	".$_SESSION['fullarray'][1][1]."	City	".$_SESSION['fullarray'][1][2]."	State	".$_SESSION['fullarray'][1][3]."	Zip	".$_SESSION['fullarray'][1][4]."	Subdivision	".$_SESSION['fullarray'][1][8]."
Purchase Date	".$_SESSION['fullarray'][1][17]."	Sq Ft	".$_SESSION['fullarray'][1][6]."	Yr Built	".$_SESSION['fullarray'][1][5]."	Bd-Ba-Ga	".$_SESSION['fullarray'][1][7]."	ZPID	".$_SESSION['fullarray'][1][14]."
HOA	".$_SESSION['fullarray'][1][10]."	HOA Mgmt	".$_SESSION['fullarray'][1][11]."	HOA Acct	".$_SESSION['fullarray'][1][12]."	Ins Acct	".$_SESSION['fullarray'][1][13]."	RFID	".$_SESSION['fullarray'][1][15]."
Purchase Price	".number_format($purchprice,2)."	Credits	".number_format($_SESSION['fullarray'][1][33],2)."	Broker Commission	".number_format($_SESSION['fullarray'][1][36],2)."	Survey	".number_format($_SESSION['fullarray'][1][26],2)."	Wire Fees	".number_format($_SESSION['fullarray'][1][29],2)."
Total Price w/out Renovation	".number_format($noreno,2)."	Deposit	".number_format($_SESSION['fullarray'][1][32],2)."	Recording Fees	".number_format($_SESSION['fullarray'][1][25],2)."	Attorney	".number_format($_SESSION['fullarray'][1][23],2)."	Title Insurance	".number_format($_SESSION['fullarray'][1][24],2)."
Total Price w/ Renovation	".number_format($reno,2)."	Option Money	".number_format($_SESSION['fullarray'][1][34],2)."	Title Company	".number_format($_SESSION['fullarray'][1][37],2)."	HOA	".number_format($_SESSION['fullarray'][1][27],2)."	Inspection	".number_format($_SESSION['fullarray'][1][28],2)."
Renovation	".number_format($_SESSION['fullarray'][1][38],2)."			Property Tax	".number_format($_SESSION['fullarray'][1][35],2)."	Negative -	seller prepay	Other	".number_format($_SESSION['fullarray'][1][30],2)."

"; */ ?>

Appreciation (%)

Expense (%)

Vacancy (%)

Rent (%)

Property Tax (%)

Management (%)

Lease-Up (month)

Sales Date

	2015																	2016																	2017																	2018																	2019																	2020																	2021																	2022
	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan	Feb	Mar	Q1	Apr	May	Jun	Q2	Jul	Aug	Sep	Q3	Oct	Nov	Dec	Q4	Yr	Jan

".number_format($_SESSION['fullarray'][1][39][2],2).""; echo ""; echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][3],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][4],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][5],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][6],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][13],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][14],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][15],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][16],2).""; //echo ""; //echo ""; ?> ".number_format(($_SESSION['fullarray'][1][39][18]-$_SESSION['fullarray'][1][39][17]),2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][19],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][20],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][21],2).""; //echo ""; //echo "" ?> ".number_format($_SESSION['fullarray'][1][39][22],2).""; //echo ""; //echo ""; ?> ".number_format(($_SESSION['fullarray'][1][39][24]-$_SESSION['fullarray'][1][39][17]),2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][25],2).""; //echo ""; //echo ""; ?> ".number_format(($_SESSION['fullarray'][1][39][26]-$_SESSION['fullarray'][1][39][17]),2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][27],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][28],2).""; //echo ""; //echo ""; ?> ".number_format($_SESSION['fullarray'][1][39][29],2).""; //echo ""; //echo ""; ?>

Gross Rent
(-) Vacancy	".number_format(-($_SESSION['fullarray'][1][39][3]/$_SESSION['fullarray'][1][39][2])*100,2)."%	Vac / Gross
Effective Rent
(+) Other Income
(-) Opex	".number_format((-($_SESSION['fullarray'][1][39][6]/($_SESSION['fullarray'][1][39][5]+$_SESSION['fullarray'][1][39][4]))*100),2)."%	Opex / (Rent+OI)
NOI	".number_format((($_SESSION['fullarray'][1][39][13]/$purchprice)*100),2)."%	NOI / Purchase Price
(-) TI
(-) LC
(-) Res
Unlevered C-o-C	".number_format((($_SESSION['fullarray'][1][39][18]-$_SESSION['fullarray'][1][39][17])/$purchprice)*100,2)."%	Unlevered / Purchase Price
(+) Loan Draw
(+) Loan Cost
(-) Loan Principal	".number_format(-($_SESSION['fullarray'][1][39][21]/$purchprice),2)."	DSCR
(-) Loan Interest
Levered C-o-C	".number_format((($_SESSION['fullarray'][1][39][24]-$_SESSION['fullarray'][1][39][17])/$purchprice)*100,2)."%	Unlevered / Purchase Price
(-) Capital Improv
BTCF	".number_format((($_SESSION['fullarray'][1][39][26]-$_SESSION['fullarray'][1][39][17])/$purchprice)*100,2)."%	BTCF / Purchase Price
Depreciation
Tax Basis
Mkt Value