| CASHFLOW FORECAST | ||||
| Expected Investment amount | $ | |||
| (This is expected profit based on the business plan of Carter Multifamily) | ||||
| Expected cash flow from the project | ||||
| Year 1 | Year 2 | Year 3 | Year 4 | |
| Preferred Targeted return 6% | 6.0% | 6.0% | 6.0% | 6.0% |
| Annual distribution | $ 0 | $ 0 | $ 0 | $ 0 |
| Monthly distribution | $ 0 | $ 0 | $ 0 | $ 0 |
| Total targetted profit after 4 years (1) | $ 0 | |||
| AFTER PROJECT SOLD | ||||
| Return on Capital | $ 0 | |||
| Addition 2%/year x 4 years (2) | $ 0 | |||
| Total return after 4 year | % | |||
| Total profit after 4 year (3) | $ 0 | |||
| Remaining Profit (3) - (1) - (2) | $ 0 | |||
| Investor get 80% (4) | $ 0 | |||
| Carter get 20% | $ 0 | |||
| Total Investor Profit (1) + (2) + (4) | $ 0 | |||
| Profit margin investor get per year | 0% | |||