Profit Share For illustration Purposes ONLY
Based on Target Offering $7,506,825 @ average price of $865/unit
Profit Share |
Unit holder |
20|20 Financial Management |
Unit holder |
20|20 Financial Management |
Up to 8% |
100% |
0% |
$600,546 |
$0 |
Profit Share |
60% |
40% |
$3,581,999 |
$2,387,999 |
|
|
|
$4,182,545 |
$2,387,999 |
|
Unit Pricing & Effective Returns |
$800 |
$830 |
$850 |
$870 |
$890 |
$909 |
$865 |
Price / Unit |
1050 |
1200 |
1350 |
1500 |
1650 |
1925 |
8675 |
Units Sold |
$840,000 |
$996,000 |
$1,147,000 |
$1,305,000 |
$1,468,500 |
$1,749,825 |
$7,506,825 |
|
18.98% |
18.66% |
18.22% |
17.80% |
17.40% |
17.04% |
|
|
|
|
The returns are for illustrative purposes and are estimates ONLY. Assumptions that are made for the purpose of these calculations are:
- 65% loan to value ratio first mortgage financing.
- 5% positive net revenue cash flow on initial gross portfolio value,
- 7% per returns will be generated from a combination of principal reduction on debt, growth in Net Operating Income, (NOI) and capitalization rate (Cap Rate) compression.
