Market Revenue Model (MRM)

• Market Rents: $1,100,000

• Cash Retained for Equity Account: $ 166,500

• Less Reserves: $ 44,000

• Less Vacancy: $ 55,500

• Equals Cash Throw-Off: $ 67,000

• Divided by Re Equals Just. Eq. Amt.: $ 478,571

• Account Allowing for Monies-Out: $ 943,500

• Less Operating Expenses: $ 333,000

• Less Real Estate Taxes: $ 10,000

• Equals Cash for Debt: $ 600,500

• Divided by Rm Equals Just. Debt Amt.:$6,672,222

Previous slide

Next slide

Back to first slide

View graphic version