Kris Krohn Power TeamProperty Investment Proforma
Editor Mode
Saved Properties
No saved properties yet.
Fill in the inputs and click + Save Current.

Input Fields

Property Details
Income & Expenses
Financing
Assumptions
Sale Assumptions
🔑 Lease Option
Models full multi-tenant cycles through final exercise. Option price = PP × (1 + app%)^years from purchase.
Sc. 1 ($5k): 5 tenants · walk at 24 mo · $150 prem · $50 credit
Sc. 2 ($10k): 3 tenants · walk at 27 mo · $250 prem · $100 credit
Sc. 3 ($15k): 2 tenants · walk at 30 mo · $400 prem · $200 credit
35% of fee to PM upfront. No refunds on walk.