Starting assumptions
No input changed
- Equity
- $1,000,000
- Annual cash after interest
- $112,500
A reference to keep while you explore. Scope, timing, and risk still need review.
Review alternative strategies or saved states with changed assumptions and results side by side.
Save a base case, then work through another idea without losing it. Change the funding, the timing, or the scope.
Put the plans side by side. Compare the money needed, the cash coming back, and the assumptions that explain the difference.
Each alternative keeps its assumptions and results together.
| Compare the plans | Base caseStarting point | Higher build costChanged input: Cost/SF |
|---|---|---|
| Cost/SF | $185 | $210Changed input |
| Total cost | $2,500,000 | $2,750,000Result changed |
| Loan | $1,500,000 | $1,650,000Result changed |
| Equity | $1,000,000 | $1,100,000Result changed |
| NOI | $210,000 | $210,000 |
| Annual cash after interest | $112,500 | $102,750Result changed |
| Cash-on-cash | 11.25% | 9.34%Result changed |
Shared basis: 10,000 SF area · $650,000 other costs · 60% debt share · 6.5% interest-only rate. NOI changes only in Stronger income.
More return can come with more equity, more time, or more risk. Keep those tradeoffs in view.
No input changed
A reference to keep while you explore. Scope, timing, and risk still need review.
Cost/SF changes
More debt and equity are needed. Annual cash falls with the higher interest cost.
NOI changes
The higher income assumption raises annual cash. Check what supports that income.
These stills change cost or income only. Timing and risk are not quantified in this simplified sample.
No. It is an alternative set of assumptions and results inside the same project. Your subscription determines the saved-plan capacity.
Yes. Keep the assumptions and relevant modules explicit so you can see what each alternative requires.