example of multifamily underwriting with loan assumption & refi

[Hassan O.]

I'm trying to evaluate a multifamily opportunity where an assumption is possible for acquisition with later refi and later resale. Does anyone have an example spreadsheet of how to make this work that they're wiling to share? I'm using the Kenney model