PAT 3.0 — GRASP

Property

Property Address

Listing URL

Scenario

Scenario Name *

Scenario Description

Valuation & Financing

Property Value / Negotiated Value

Percent Down (%)

Rate (APR, %)

Loan Length (years)

Estimated Improvement Cost

Closing Costs

Misc. Rate (Annual, %)

Non-Miscellaneous Operating Costs

Monthly view

Taxes (Monthly)

Insurance (Monthly)

HOA (Monthly)

Core Income Drivers

Bedrooms / Units *

Rent per Bedroom/Unit (Monthly) *

Property Management Cut (%) Applied to gross rent — 10% withheld by property manager

Calculate per bedroom/unit

Auto-fill avg rent:

#	Description	Rent (Monthly)

KPIs

Capital Required

—

DSCR Price Guidance (80% NOI)

Income Efficiency %

Suggested Gross Rent

CoC targets

Target	Gross Rent (Monthly)

Cap Rate targets

Target	Gross Rent (Monthly)