Oakwood 248 – Value Add
Change a number below — metrics update live.
Levered IRR
35.0%
Equity Multiple
4.12x
Year-1 CoC
2.8%
Going-in Cap
9.6%
Min DSCR
2.31x
Equity Invested
$11,015,250
Cash flows
| Year | NOI | Debt Service | BTCF |
|---|---|---|---|
| Y1 | $2,728,203 | $1,157,813 | $308,391 |
| Y2 | $2,951,850 | $1,157,813 | $832,037 |
| Y3 | $3,169,134 | $1,368,739 | $1,738,395 |
| Y4 | $3,271,244 | $1,368,739 | $1,840,504 |
| Y5 | $3,352,024 | $1,368,739 | $40,637,475 |