Close Cookie Popup
Cookie Settings
By clicking “Accept All Cookies”, you agree to the storing of cookies on your device to enhance site navigation, analyze site usage and assist in our marketing efforts. More info
Accept All Cookies
Cookie Settings
Close Cookie Preference Manager
Cookie Settings
By clicking “Accept All Cookies”, you agree to the storing of cookies on your device to enhance site navigation, analyze site usage and assist in our marketing efforts. More info
Cookies Preferences

Storage Acquisition Analysis

EntryCashflowMonthly BreakdownCash on Cash

Property Name

Land Cost

$

Size of Land

Coverage

Rentable Square Feet:

0

Gross Square Feet:

0

Development Expenses

Estimated construction costs per sq foot of building(s) (excluding land costs)

$

(Or enter in detail below)

+ Enter Expenses in Detail (Optional)

- Close

Calculate an annual average below by entering local monthly rates.

Building Package (building, doors, roof) and labor

$

Grading and excavation

$

Foundation (concrete)

$

Driveways

$

Electrical, HVAC if equipped

$

Fencing, gate with access control, security cameras if equipped.

$

Office and finishing

$

Permits, engineering and loan fees

$

Total

0

Total development costs (excludes startup cash):

$ 0

Revenue

Average rental rate per square foot per year

$

(Or enter in detail below)

+ Average Rate Calculator (Optional)

- Close

To budget a site in greater detail without the need to create a detailed site plan, explore this subsection.

5x5 Unit Rate (SQFT/year)

$

5x10 Unit Rate (SQFT/year)

$

10x10 Unit Rate (SQFT/year)

$

10x15 Unit Rate (SQFT/year)

$

15x15 Unit Rate (SQFT/year)

$

20x20 Unit Rate (SQFT/year)

$

20x25 Unit Rate (SQFT/year)

$

25x25 Unit Rate (SQFT/year)

$

30x30 Unit Rate (SQFT/year)

$

Other Unit Rate (SQFT/year)

$

Add more units

Average Annual Rate Per Sq. Ft.:

0

Gross Annual Income:

$ 0

Management Expenses

Gross operating expenses, as a percentage of revenue

%

(Or enter in detail below)

+ Enter Expenses in Detail (Optional)

- Close

To budget a site in greater detail without the need to create a detailed site plan, explore this subsection.

Real Estate Taxes

$

Property Insurance

$

Repairs & Maintenance

$

Utilities

$

Management Fee

$

Payroll

$

General, Admin & Marketing

$

Other

$

Total:

0

Annual Operating Expenses:

$ 0

Loan Information

Interest Rate

%

Length of loan (years)

Percentage financed

%

Interest Only Financing?

Reserve Information

Interest and Expense Reserve

Cash Buffer

$

Additional Info for Break Even and Valuation Calculations

Monthly Lease Up Rate

Capitalization rate for valuation purposes

% Occupancy for stabilized property

%

CalculateClear FormDownload
EntryCashflowMonthly BreakdownCash on Cash

Break Even

Occupancy Level

Total Gross Income

Annual Debt Service

Total Operating Costs

Cash Flow

ROI

100%

-

-

-

-

-

90%

-

-

-

-

-

80%

-

-

-

-

-

70%

-

-

-

-

-

60%

-

-

-

-

-

Equity Requirements
$-
Total cash to close
$-
Total cash to close + reserves
$-
Total cash to close + reserves + cash buffer
Debt Requirements
$-
Amount to be borrowed (does not include startup operating cash)
Project Information
-
Project break even (month)
-%
Occupancy at break even
$-
Operating cash during rent up
$-
Total cost basis
$-
Estimated project value at stabilized occupancy
$-
Value at exit
$-
Value created
View Monthly Cash Flow EstimateDownload
EntryCashflowMonthly BreakdownCash on Cash

Cash-flow Analysis - Project Returns (5-Year)

$-
Investment
$-
Cost Basis
$-
Exit
$-
Cash Distibuted
-%
5-Year IRR
-
5-Year EM

MONTH

Projected % of Occupancy

Effective Income

Operating Expenses

Capital Required w/o Mortgage

Mortgage Amount

Cash Flow

Capital Required

1

-

-

-

-

-

-

-

2

-

-

-

-

-

-

-

3

-

-

-

-

-

-

-

4

-

-

-

-

-

-

-

5

-

-

-

-

-

-

-

6

-

-

-

-

-

-

-

7

-

-

-

-

-

-

-

8

-

-

-

-

-

-

-

9

-

-

-

-

-

-

-

10

-

-

-

-

-

-

-

11

-

-

-

-

-

-

-

12

-

-

-

-

-

-

-

13

-

-

-

-

-

-

-

14

-

-

-

-

-

-

-

15

-

-

-

-

-

-

-

16

-

-

-

-

-

-

-

17

-

-

-

-

-

-

-

18

-

-

-

-

-

-

-

19

-

-

-

-

-

-

-

20

-

-

-

-

-

-

-

21

-

-

-

-

-

-

-

22

-

-

-

-

-

-

-

23

-

-

-

-

-

-

-

24

-

-

-

-

-

-

-

25

-

-

-

-

-

-

-

26

-

-

-

-

-

-

-

27

-

-

-

-

-

-

-

28

-

-

-

-

-

-

-

29

-

-

-

-

-

-

-

30

-

-

-

-

-

-

-

31

-

-

-

-

-

-

-

32

-

-

-

-

-

-

-

33

-

-

-

-

-

-

-

34

-

-

-

-

-

-

-

35

-

-

-

-

-

-

-

36

-

-

-

-

-

-

-

37

-

-

-

-

-

-

-

38

-

-

-

-

-

-

-

39

-

-

-

-

-

-

-

40

-

-

-

-

-

-

-

41

-

-

-

-

-

-

-

42

-

-

-

-

-

-

-

43

-

-

-

-

-

-

-

44

-

-

-

-

-

-

-

45

-

-

-

-

-

-

-

46

-

-

-

-

-

-

-

47

-

-

-

-

-

-

-

48

-

-

-

-

-

-

-

49

-

-

-

-

-

-

-

50

-

-

-

-

-

-

-

51

-

-

-

-

-

-

-

52

-

-

-

-

-

-

-

53

-

-

-

-

-

-

-

54

-

-

-

-

-

-

-

55

-

-

-

-

-

-

-

56

-

-

-

-

-

-

-

57

-

-

-

-

-

-

-

58

-

-

-

-

-

-

-

59

-

-

-

-

-

-

-

60

-

-

-

-

-

-

-

View Cash AnalysisDownload
EntryCashflowMonthly BreakdownCash on Cash

Cash on cash

Cash Flow

Cash-on-cash Return

Investment

-

-

Year 1

-

-

Year 2

-

-

Year 3

-

-

Year 4

-

-

Year 5

-

-

Download

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Thank you!
Your submission has been received!
Hmmm. Something went wrong while submitting the form.

Have a property for sale? Contact Our Acquisition Team

Invest with Patriot
️ ©️ 2024 Patriot Holdings LLC. All Rights Reserved.
️ Made byAppleby Creative