Mountain Brew Coffee
Henderson, NV- You keep, year one
- $30,296
- You walk away with
- $1,936,705
- Cash in
- $1,398,000
One property, six ways to see it. Move the offer and the financing in the second vignette, and the workbook, the comparison, and the letter of intent all follow the numbers you set. The figures come from the same engine the product runs.
The universe reorders on the one question that matters, the cash a deal puts in your pocket, not the cap rate on the cover.
Move the offer and the financing. The dollar walk reprices live, and the numbers change from the entrance assumption to yours.
At this offer, you keep about $30,000 in your pocket the first year, and you walk away with about $1,937,000 when you sell.
Rent of $185,235 on your $3,495,000, a 5.30 percent going-in yield.
The rent covers your loan payment and leaves you about $30,000 a year, roughly 1.20x coverage.
The workbook summary regenerates from the offer you set, so the file you keep matches the screen you read.
| Offer price | $3,495,000 |
| Cash you put in | $1,398,000 |
| Year-one net operating income | $185,235 |
| You keep, year one | $30,296 |
| You walk away with, at sale | $1,936,705 |
Every cell carries its formula and its source. The file you download matches the screen you read.
See the full workbook on a sample dealA few assets, each under its own assumptions, the best fit marked quietly. You decide what fits the exchange.
A real letter, addressed and dated, the purchase price carried straight through from the offer you set.
The purchase price carries through from your offer: $3,495,000.
Dear Sir or Madam,
On behalf of Mountain Brew Acquisitions LLC, a Nevada LLC ("Buyer"), we have been authorized to present this non-binding proposal to the Seller's representative on behalf of Henderson Family Trust ("Seller") for the Sale of the building known as 7820 Centennial Pkwy, Henderson, NV 89014 (the "Building") under the following terms and conditions:
It is understood and agreed that this proposal shall serve merely as a general outline of potential provisions which may be included in a Purchase and Sale Agreement ("PSA"), subject to further negotiation and inclusion in a PSA that may be executed by the parties. Neither Seller nor Buyer shall have any obligation resulting from this proposal, and neither Seller nor Buyer shall incur any obligation or liability to the other until and unless a PSA is executed and delivered by both parties.
If the foregoing is acceptable, please execute and return one copy of this letter to our attention.
We look forward to completing an expeditious sale.
The same terms carry into the purchase and sale agreement, with a status timeline from accepted to closed.
Lease economics convey with the building. A counter moves price, earnest money, the due-diligence period, the closing date, and the contingencies, never the rent or the cap.