ki-resort-apartments-portfolio

Projected cashflow Year 1 Year 2 Year 3 total
paRt payment (1,750,000) (4,375,000) (1,775,000) (7,900,000)
RegistRation Duty - (875,000) - (875,000)
notaRy & aDmin fees - (175,000) - (175,000)
ToTal paymenT (1,750,000) (5,425,000) (1,775,000) (8,950,000)
Projected cashflow Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Rental guaRantee 685,714 843,714 843,714 843,714 843,714 843,714 843,714
DefeRReD payment (685,714) (685,714) (685,714) (685,714) (685,714) (685,714) (685,714)
ToTal income 0 158,000 158,000 158,000 158,000 158,000 158,000
Projected cashflow Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 total
Rental guaRantee 843,714 843,714 843,714 843,714 843,714 843,714 843,714 11,654,000
DefeRReD payment (685,714) (685,714) (685,714) (685,714) (685,714) (685,714) (685,714) (9,600,000)
ToTal income 158,000 158,000 158,000 158,000 158,000 158,000 158,000 2,054,000