UW Inputs
Stage 2 underwriting assumptions and sensitivities.
Hold Assumptions
Refinance Controls
Earliest month lender allows refinancing
Month you choose to execute the refinance
Refi viability at month 240: ⚠ Not viable at month 240
Earliest viable refi: No viable refi within hold period
Growth Rates
Property Valuation
Initial Property Value
$0
Exit Assumptions
Effective Exit Cap Rate
0.00%
Derived from acquisition cap rate x active scenario multiplier. Adjust via UW Sensitivity matrix.
Returns
Active Scenario
Base
Effective Discount Rate
7.00%
UW Sensitivity Matrix
| Variable | Best | Base | Worst | Stress |
|---|---|---|---|---|
| Rent Growth | ||||
| Other Income Growth | ||||
| Fixed Expense Growth | ||||
| Tax Growth | ||||
| Insurance Growth | ||||
| Exit Cap Rate | ||||
| Sale Cost % | ||||
| Broker Fee % | ||||
| Refi Rate | ||||
| Refi LTV | ||||
| Refi Closing Cost | ||||
| Discount Rate |