Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,150,000
105%
-9.89%
19.26%
64.01%
18.2 mo
Sale Price
% of Target
NPM
$1,150,000
105%
-9.89%
Equity Raised
IRR
Duration
19.26%
64.01%
18.2 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,200,000
109%
9.63%
57.63%
21.02%
18.2 mo
Sale Price
% of Target
NPM
$1,200,000
109%
9.63%
Equity Raised
IRR
Duration
57.63%
21.02%
18.2 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,150,000
105%
4.69%
37.77%
10.89%
18.3 mo
Sale Price
% of Target
NPM
$1,150,000
105%
4.69%
Equity Raised
IRR
Duration
37.77%
10.89%
18.3 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,250,000
114%
16.66%
80.04%
16.46%
19.8 mo
Sale Price
% of Target
NPM
$1,250,000
114%
16.66%
Equity Raised
IRR
Duration
80.04%
16.46%
19.8 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,200,000
109%
16.11%
111.42%
16.46%
22.6 mo
Sale Price
% of Target
NPM
$1,200,000
109%
16.11%
Equity Raised
IRR
Duration
111.42%
16.46%
22.6 mo
Westfield, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,350,000
103.85%
-0.85%
32.56%
15.53%
13.9 mo
Sale Price
% of Target
NPM
$1,350,000
103.85%
-0.85%
Equity Raised
IRR
Duration
32.56%
15.53%
13.9 mo
Montclair, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,350,000
122.73%
9.98%
120.94%
14.94%
15.6 mo
Sale Price
% of Target
NPM
$1,350,000
122.73%
9.98%
Equity Raised
IRR
Duration
120.94%
14.94%
15.6 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$850,000
113.33%
13.13%
88.74%
13.42%
9.3 mo
Sale Price
% of Target
NPM
$850,000
113.33%
13.13%
Equity Raised
IRR
Duration
88.74%
13.42%
9.3 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$2,110,000
124.12%
7.58%
135.87%
13.88%
19.1 mo
Sale Price
% of Target
NPM
$2,110,000
124.12%
7.58%
Equity Raised
IRR
Duration
135.87%
13.88%
19.1 mo
Ridgefield Park, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,050,000
140.00%
19.44%
58.66%
15.14%
17.3 mo
Sale Price
% of Target
NPM
$1,050,000
140.00%
19.44%
Equity Raised
IRR
Duration
58.66%
15.14%
17.3 mo
Fanwood, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$800,000
111.11%
6.00%
59.05%
12.83%
16.1 mo
Sale Price
% of Target
NPM
$800,000
111.11%
6.00%
Equity Raised
IRR
Duration
59.05%
12.83%
16.1 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,350,000
122.73%
7.55%
95.09%
15.35%
13.9 mo
Sale Price
% of Target
NPM
$1,350,000
122.73%
7.55%
Equity Raised
IRR
Duration
95.09%
15.35%
13.9 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,250,000
112.11%
4.14%
36.17%
15.37%
12.4 mo
Sale Price
% of Target
NPM
$1,250,000
112.11%
4.14%
Equity Raised
IRR
Duration
36.17%
15.37%
12.4 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,100,000
119.57%
6.24%
91.53%
7.58%
9.3 mo
Sale Price
% of Target
NPM
$1,100,000
119.57%
6.24%
Equity Raised
IRR
Duration
91.53%
7.58%
9.3 mo
North Arlington, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$845,000
114.19%
-6.34%
47.89%
8.83%
11.5 mo
Sale Price
% of Target
NPM
$845,000
114.19%
-6.34%
Equity Raised
IRR
Duration
47.89%
8.83%
11.5 mo
Cranford, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,100,000
129.41%
-18.70%
17.63%
15.46%
13.1 mo
Sale Price
% of Target
NPM
$1,100,000
129.41%
-18.70%
Equity Raised
IRR
Duration
17.63%
15.46%
13.1 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$1,000,000
108.70%
4.05%
46.77%
12.42%
10.2 mo
Sale Price
% of Target
NPM
$1,000,000
108.70%
4.05%
Equity Raised
IRR
Duration
46.77%
12.42%
10.2 mo
Linden, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$475,000
113.10%
15.23%
85.57%
9.2%
7.7 mo
Sale Price
% of Target
NPM
$475,000
113.10%
15.23%
Equity Raised
IRR
Duration
85.57%
9.2%
7.7 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$2,110,000
117.22%
5.33%
48.06%
17.63%
10.0 mo
Sale Price
% of Target
NPM
$2,110,000
117.22%
5.33%
Equity Raised
IRR
Duration
48.06%
17.63%
10.0 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$850,000
110.39%
3.98%
32.41%
12.27%
9.2 mo
Sale Price
% of Target
NPM
$850,000
110.39%
3.98%
Equity Raised
IRR
Duration
32.41%
12.27%
9.2 mo
Bergenfield, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$815,000
95.88%
-2.43%
45.64%
17.24%
11.8 mo
Sale Price
% of Target
NPM
$815,000
95.88%
-2.43%
Equity Raised
IRR
Duration
45.64%
17.24%
11.8 mo
Union, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$495,000
110.00%
10.81%
49.02%
7.2%
5.4 mo
Sale Price
% of Target
NPM
$495,000
110.00%
10.81%
Equity Raised
IRR
Duration
49.02%
7.2%
5.4 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$880,000
117.80%
15.09%
52.70%
15.09%
10.8 mo
Sale Price
% of Target
NPM
$880,000
117.80%
15.09%
Equity Raised
IRR
Duration
52.70%
15.09%
10.8 mo
Linden, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$335,000
98.53%
-2.34%
44.95%
16.25%
7.5 mo
Sale Price
% of Target
NPM
$335,000
98.53%
-2.34%
Equity Raised
IRR
Duration
44.95%
16.25%
7.5 mo
East Rutherford, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$570,000
109.62%
13.91%
56.76%
22.00%
13.2 mo
Sale Price
% of Target
NPM
$570,000
109.62%
13.91%
Equity Raised
IRR
Duration
56.76%
22.00%
13.2 mo
Scotch Plains, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$800,000
106.67%
7.27%
47.14%
19.97%
10.3 mo
Sale Price
% of Target
NPM
$800,000
106.67%
7.27%
Equity Raised
IRR
Duration
47.14%
19.97%
10.3 mo
Lyndhurst, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$622,000
130.95%
19.49%
38.03%
20.51%
7.0 mo
Sale Price
% of Target
NPM
$622,000
130.95%
19.49%
Equity Raised
IRR
Duration
38.03%
20.51%
7.0 mo
Orange, NJ
Sale Price
% of Target
NPM
Equity Raised
IRR
Duration
$300,000
60.00%
27.04%
95.89%
4.74%
3.2 mo
Sale Price
% of Target
NPM
$300,000
60.00%
27.04%
Equity Raised
IRR
Duration
95.89%
4.74%
3.2 mo
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$900,000
$70,852
-274%
33.15%
0.27%
Refinance Value
Equity Raised
LP Equity %
$900,000
$70,852
-274%
IRR
ROR
33.15%
0.27%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
-
$83,782
-68%
14.33%
0.12%
Refinance Value
Equity Raised
LP Equity %
-
$83,782
-68%
IRR
ROR
14.33%
0.12%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$2,000,000
$83,782
11%
14.33%
0.12%
Refinance Value
Equity Raised
LP Equity %
$2,000,000
$83,782
11%
IRR
ROR
14.33%
0.12%
Orange, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$575,000
$83,782
43%
14.33%
0.12%
Refinance Value
Equity Raised
LP Equity %
$575,000
$83,782
43%
IRR
ROR
14.33%
0.12%
Carteret, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$525,000
$71,162
42%
12.22%
0.10%
Refinance Value
Equity Raised
LP Equity %
$525,000
$71,162
42%
IRR
ROR
12.22%
0.10%
Passaic, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$2,150,000
$238,671
68%
-
-
Refinance Value
Equity Raised
LP Equity %
$2,150,000
$238,671
68%
IRR
ROR
-
-
Orange, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$450,000
$94,731
37%
10.32%
0.08%
Refinance Value
Equity Raised
LP Equity %
$450,000
$94,731
37%
IRR
ROR
10.32%
0.08%
Linden, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$800,000
$117,563
90%
7.37%
0.06%
Refinance Value
Equity Raised
LP Equity %
$800,000
$117,563
90%
IRR
ROR
7.37%
0.06%
Linden, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$800,000
$96,132
29%
44.71%
0.37%
Refinance Value
Equity Raised
LP Equity %
$800,000
$96,132
29%
IRR
ROR
44.71%
0.37%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$1,400,000
$70,852
38%
131.90%
1.08%
Refinance Value
Equity Raised
LP Equity %
$1,400,000
$70,852
38%
IRR
ROR
131.90%
1.08%
Orange, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$490,000
$71,176
63%
3.86%
0.03%
Refinance Value
Equity Raised
LP Equity %
$490,000
$71,176
63%
IRR
ROR
3.86%
0.03%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$550,000
$61,281
30%
11.28%
0.09%
Refinance Value
Equity Raised
LP Equity %
$550,000
$61,281
30%
IRR
ROR
11.28%
0.09%
Ridgefield Park, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$650,000
$135,552
-92%
10.37%
0.09%
Refinance Value
Equity Raised
LP Equity %
$650,000
$135,552
-92%
IRR
ROR
10.37%
0.09%
Belleville, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$575,000
$15,597
13%
45.09%
0.37%
Refinance Value
Equity Raised
LP Equity %
$575,000
$15,597
13%
IRR
ROR
45.09%
0.37%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$425,000
$25,824
23%
2.73%
0.02%
Refinance Value
Equity Raised
LP Equity %
$425,000
$25,824
23%
IRR
ROR
2.73%
0.02%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$350,000
$63,219
100%
-
-
Refinance Value
Equity Raised
LP Equity %
$350,000
$63,219
100%
IRR
ROR
-
-
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$450,000
$32,484
29%
18.47%
0.15%
Refinance Value
Equity Raised
LP Equity %
$450,000
$32,484
29%
IRR
ROR
18.47%
0.15%
Elizabeth, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$1,100,000
$118,921
46%
34.06%
0.28%
Refinance Value
Equity Raised
LP Equity %
$1,100,000
$118,921
46%
IRR
ROR
34.06%
0.28%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$525,000
$49,911
35%
15.03%
0.13%
Refinance Value
Equity Raised
LP Equity %
$525,000
$49,911
35%
IRR
ROR
15.03%
0.13%
Newark, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$350,000
$29,352
78%
-
-
Refinance Value
Equity Raised
LP Equity %
$350,000
$29,352
78%
IRR
ROR
-
-
Garfield, NJ
Refinance Value
Equity Raised
LP Equity %
IRR
ROR
$450,000
$32,119
44%
-
-
Refinance Value
Equity Raised
LP Equity %
$450,000
$32,119
44%
IRR
ROR
-
-