Cash flow context
Covercy automates capital calls and waterfall distributions, so maintaining the projected cash-on-cash return becomes a repeatable workflow for every deal.
Submission received
Thanks for sharing your deal.
Our team is reviewing your multifamily ROI snapshot. Expect an email soon with observations, benchmarking data, and suggestions to streamline your capital stack.
Projected performance snapshot
These outputs reflect your inputs only and are not financial advice. Use them as a talking point with our team to validate assumptions and automate investor reporting.
Total project cost
$5,890,000
Purchase price + closing costs + renovation budget.
Estimated loan amount
$3,360,000
Based on loan-to-value applied to the purchase price.
Equity required at close
$2,530,000
Project cost minus loan proceeds.
Annual debt service
$248,257
Principal and interest payments over 12 months.
Projected annual cash flow
-$88,843
Stabilized NOI minus annual debt service.
Stabilized NOI
$159,414
Projected net operating income after renovations.
Estimated stabilized value
$3,188,278
NOI divided by the exit cap rate.
Preferred return coverage
-0.44×
Annual cash flow divided by the preferred return obligation.
Year-one cash-on-cash
-3.5%
Annual cash flow after debt ÷ equity required.
Projected equity multiple
-0.24×
Estimated equity value ÷ equity required.
Average annual return
-24.9%
Equity multiple converted to an average annualized percentage.
Equity gap to fill
-$470,000
Equity required minus investor capital committed.
Equity upside
Align LP expectations by sharing dashboards that show stabilized NOI, current value, and realized equity multiple in real time.
Waterfall ready
Plug these assumptions directly into Covercy to model preferred returns and GP promote splits without spreadsheet jockeying.
What happens next
- 1
A Covercy multifamily specialist will reach out within one business day.
- 2
We will review your assumptions and prepare relevant dashboards inside Covercy.
- 3
During the walkthrough we will cover capital calls, waterfall automation, and investor reporting for your deal.