Академический Документы
Профессиональный Документы
Культура Документы
Model Resources
Author: Spencer Burton Important Links:
https://www.adventuresincre.com/ Visit this Tutorial's Webpage
View other real estate tutorials
Compatibility
Excel 2013 Browse our entire Library of Real Estate Model
Excel 2016
Excel 365
AdventuresinCRE.com and its affiliates do not provide tax, legal, investment, or accounting advice. This material has been prepared for informational pur
not intended to provide, and should not be relied on for, tax, legal or accounting advice. You should consult your own tax, legal and accounting advisors b
any transaction. This model may contains errors. Verify all calculations being using this model to make investment decisions.
v1.0
Initial release
v2.0
rial's Webpage
al estate tutorials
ATCH
- CLICK H
ERE TO LEARN MORE -
Expenses/month
Expense Growth
Discount Rate
Simulation # -
1
Distribution of 1000 Monte Carlo Si
2
12
3
4 10
Present Value of Cash Flows
5
6 8
7
6
8
9 4
10
2
11
12 -
13 0 100 200 300 400 500 60
Exit Cap
Expenses/month 3,000
Expense Growth 2%
Discount Rate 8%
Simulation # 1,039,087
1 929,286
Distribution of 1000 Monte Carlo
2 #VALUE!
1,000,000
3 #VALUE!
900,000
4 #VALUE!
800,000
Present Value of Cash Flows
5 #VALUE!
700,000
6 #VALUE!
600,000
7 #VALUE!
500,000
8 #VALUE! 400,000
9 #VALUE! 300,000
10 #VALUE! 200,000
11 #VALUE! 100,000
12 #VALUE! -
13 #VALUE! 0 100 200 300 400 500