property analysis presentation
TRANSCRIPT
![Page 1: Property Analysis Presentation](https://reader030.vdocuments.mx/reader030/viewer/2022032514/55d3ada4bb61eb844e8b47cd/html5/thumbnails/1.jpg)
2013 Lee Najjar Portfolio Analysis
Performed By: Thomas Bulls & Mauri Robinson
February 28, 2014
![Page 2: Property Analysis Presentation](https://reader030.vdocuments.mx/reader030/viewer/2022032514/55d3ada4bb61eb844e8b47cd/html5/thumbnails/2.jpg)
2
Currently Proposed
Principal Balance $58,545,506.99 $41,666,809.77
Annual Debt Service
$3,687,312.00 $2,699,953.00
NOI $4,331,094.10 $3,512,437.80
DSCR 1.17% 1.301%
LTV 1.08% .95%
Executive Summary – Portfolio Performance
![Page 3: Property Analysis Presentation](https://reader030.vdocuments.mx/reader030/viewer/2022032514/55d3ada4bb61eb844e8b47cd/html5/thumbnails/3.jpg)
3
Executive Summary – Strategic Recommendations
Sell Andrews Square Property $20 Million in Net Proceeds
Benefit
• 4 Properties Paid Off• 9 Properties with Principal Pay
Downs• Approximately $2.9 Million Portfolio
Cash Balance
![Page 4: Property Analysis Presentation](https://reader030.vdocuments.mx/reader030/viewer/2022032514/55d3ada4bb61eb844e8b47cd/html5/thumbnails/4.jpg)
4
Payoff Totals
Paydown Totals
Value @ 8 Cap
$ 12,108,425.77
$ 4,770,271.45
$ 43,905,472.50
Executive Summary – New Portfolio Structure
![Page 5: Property Analysis Presentation](https://reader030.vdocuments.mx/reader030/viewer/2022032514/55d3ada4bb61eb844e8b47cd/html5/thumbnails/5.jpg)
Discussion