Purchase Price:
$15,150,000
Capital Contributons:
$6,000,000
Cumulative Distributions:
$770,000.00
Annual Cash Flow
0.21x
Realized ROI
12.80%
Total ROI
137.70%
$8,800,000
$3,785,000
$655,003
0.14x
17.30%
120.90%
$19,000,000
$10,820,000
$0
0.12x
0.00%
104.70%
$2,100,000
$656,000
$305,000
0.28x
46.50%
179.70%
$1,750,000
$600,000
$4,423,499
0.73x
737.20%
1124.00%
$2,958,000
$900,469
$3,023,166
0.53x
335.70%
583.60%
$1,411,550
$457,500
$137,509
0.23x
30.10%
144.10%
$24,000,000
$7,929,910
$3,131,202
0.22x
39.50%
150.40%
$10,200,000
$4,357,190
$945,000
0.16x
21.70%
126.60%
$8,200,000
$2,600,000
$673,980
25.90%
136.30%
$4,800,000
$4,002,771
$4,287,397
0.11x
107.10%
246.80%
$4,704,000
$1,566,000
$426,880
27.30%
132.90%
$16,000,000
$6,566,663
0.00x
$22,450,000
$7,155,000
$4,189,590
0.20x
58.60%
158.80%
$6,200,000
$1,900,000
$3,027,670
0.33x
159.40%
314.70%
$3,850,000
$1,200,000
$732,167
0.29x
61.00%
198.60%
$2,650,000
$900,000
$109,597
12.20%
115.20%
