Build cost$1,404,152
Fee savings−$135,000
Total project cost$2,169,152
Net operating income / yr$93,702
Yield on cost4.3%
Loan (95% · 50-yr)$2,060,695
Cash needed (equity)$108,458
Debt coverage (DSCR)0.96
Cash flow / yr-$4,373
Cash-on-cash return-4.0%
MLI Select assumes the top affordability/energy tier (95% loan, 50-yr). Estimates only — confirm terms with your lender.