Equity Flow
Annual cashflow to equity with refi/exit events.
Total Equity Cashflows by Year
Exit year proceeds
$0
Total net profit
$0
Original loan era
Post-refi / refi yr
Negative (Y0)
Operating years only (exit year spike shown in callout). Gold stroke highlights refi year when applicable.
Cumulative Equity Cashflow
Cumulative equity CF
Full series including exit: the large step at year 30 is the exit event (sale-related). Vertical markers highlight payback and exit.
Levered vs Unlevered Cashflow
Levered CF
Unlevered (NOI)
Equity Flow
| Year | Initial Equity Investment | Operating Cashflow NOI | Operating Cashflow to Equity | Net Refi Cash-Out | Net Sale Proceeds | Total Equity Cashflow | Cumulative Equity Cashflow |
|---|---|---|---|---|---|---|---|
| 0 | -$0 | -$0 | $0 | ||||
| 1 | $0 | $0 | $0 | $0 | |||
| 2 | $0 | $0 | $0 | $0 | |||
| 3 | $0 | $0 | $0 | $0 | |||
| 4 | $0 | $0 | $0 | $0 | |||
| 5 | $0 | $0 | $0 | $0 | |||
| 6 | $0 | $0 | $0 | $0 | |||
| 7 | $0 | $0 | $0 | $0 | |||
| 8 | $0 | $0 | $0 | $0 | |||
| 9 | $0 | $0 | $0 | $0 | |||
| 10 | $0 | $0 | $0 | $0 | |||
| 11 | $0 | $0 | $0 | $0 | |||
| 12 | $0 | $0 | $0 | $0 | |||
| 13 | $0 | $0 | $0 | $0 | |||
| 14 | $0 | $0 | $0 | $0 | |||
| 15 | $0 | $0 | $0 | $0 | |||
| 16 | $0 | $0 | $0 | $0 | |||
| 17 | $0 | $0 | $0 | $0 | |||
| 18 | $0 | $0 | $0 | $0 | |||
| 19 | $0 | $0 | $0 | $0 | |||
| 20 | $0 | $0 | $0 | $0 | |||
| 21 | $0 | $0 | $0 | $0 | |||
| 22 | $0 | $0 | $0 | $0 | |||
| 23 | $0 | $0 | $0 | $0 | |||
| 24 | $0 | $0 | $0 | $0 | |||
| 25 | $0 | $0 | $0 | $0 | |||
| 26 | $0 | $0 | $0 | $0 | |||
| 27 | $0 | $0 | $0 | $0 | |||
| 28 | $0 | $0 | $0 | $0 | |||
| 29 | $0 | $0 | $0 | $0 | |||
| 30 | $0 | $0 | $0 | $0 |