Loading ProForma Studio...
Loading ProForma Studio...
Property / Project Name: Enter property or project name
Prepared by: Name
Date: MM/DD/YYYY
| Tenant | Suite/Unit | Area (SF) | Rent (annual) | Term | Expiration | Escalation | Reimb. |
|---|---|---|---|---|---|---|---|
| Enter tenant | — | Enter | Enter | — | — | — | — |
| Enter tenant | — | Enter | Enter | — | — | — | — |
| Total Rentable Area / Potential Gross Rent | — | — | |||||
| Line Item | Year 1 | Year 2 |
|---|---|---|
| Potential Gross Income | — | — |
| Vacancy & Credit Loss | Enter | — |
| Free Rent / Concessions | Enter | — |
| Effective Gross Income | — | — |
| Taxes | Enter |
| Insurance | Enter |
| Utilities | Enter |
| Repairs & Maintenance | Enter |
| Janitorial | Enter |
| Security | Enter |
| Management | Enter |
| Marketing / Leasing | Enter |
| Administrative | Enter |
| Reserves | Enter |
| Other | Enter |
| Total Operating Expenses | — |
| Tenant Improvements (TI) | Enter assumptions |
| Leasing Commissions | Enter assumptions |
| CapEx (e.g. roof, HVAC) | Enter assumptions |
| Net Operating Income | EGI − Total OpEx |
| Adjusted NOI (optional) | — |
| Debt Service (annual) | — |
| Cash Flow to Equity | NOI − Debt Service |
| Going-In Cap Rate (%) | — |
| Yield / Cash-on-Cash (%) | — |
| IRR | See detailed model |
| DSCR | — |