Every deal screened

Playgent reads offering memorandums the way your best analyst would. Every number is traced to its page, the math is recalculated, and you get a verdict against the criteria you send.

cedar-hollow-om.pdf Click any number to see where it came from
Cedar Hollow ApartmentsOffering memorandum

Offering summary

Offering price$4,250,000
Number of units32
Year built1978
Rentable square feet27,840
Lot size1.9 acres
Parking58 surface spaces
2
Cedar Hollow ApartmentsOffering memorandum

Operating statement (T-12)

Gross potential rent$612,000
Vacancy and credit loss (5%)($30,600)
Effective gross income$581,400
Operating expenses*($262,860)
Net operating income$318,540
*Real estate taxes shown at the seller's current assessed value.
4
Cedar Hollow ApartmentsOffering memorandum

Rent roll summary

Occupied units30 of 32
Average in-place rent$1,594
Average rent, comparable properties$1,423
Leases expiring in 12 months21
6
Cedar Hollow ApartmentsOffering memorandum

Property description

Cedar Hollow is a garden-style community of four two-story buildings on a landscaped 1.9-acre site. Constructed in 1981, the property has had roofs replaced in 2019 and a partial interior renovation program since 2022.

Units offer a mix of one- and two-bedroom floor plans with in-unit laundry connections in all two-bedroom homes.

9

Extracted, with sources

Calculated from the facts

Cap rate, actuals7.50%$318,540 NOI ÷ $4,250,000 price
Price per unit$132,813$4,250,000 ÷ 32 units
Rent vs. the OM's comps12% above$1,594 in-place vs. $1,423 comps
Dig furtherTaxes need re-underwriting at the new price.

A sample screen of a made-up deal. Names and numbers are fictional.

An OM is written to sell the deal. Playgent shows you what it leaves out.

Go deeper on the deals that make the cut

The OM's comps were picked by the broker. For any deal you want to pursue, Playgent researches similar properties nearby on its own and tells you where the OM's story holds up.

  • Rents at similar properties. Current asking rents at nearby buildings of similar age and size, from public listings.
  • Taxes after a sale. An estimate at your price using the county's current tax rates.
  • How the OM's comps compare. Whether the broker's comps are in line with the rest of the submarket.

Similar properties near Cedar Hollow

PropertyDistanceBuiltUnitsAsking rent
Cedar Hollow (in-place) 1978/8132$1,594
Ashby Terrace0.4 mi197940$1,480
Sage Creek Commons0.7 mi198428$1,425
Tarrow Flats1.1 mi197636$1,440
Harlan Court1.3 mi198224$1,465
10% above nearby rents. Similar properties average $1,453, so current rents leave little room to push. Taxes at the $4.25M price come to about $102,000 a year, up from $38,200.

Sample research. Properties and numbers are made up.

What it checks

  1. Read

    PDFs, scans and photos of pages are read as documents, including tables, rent rolls and T-12s.

  2. Extract

    Each fact goes onto a standard fact sheet along with the page it came from. If the OM doesn't state it, the field says "not stated" instead of guessing.

  3. Compute

    Cap rate, price per unit, expense ratio and rent against the OM's comps are calculated from the extracted numbers, with the math shown. DSCR and LTV too when the OM states the debt.

  4. Judge

    A verdict of pursue, dig further or pass against the criteria you send, with the risks and the questions to ask the broker.

Checks on Cedar Hollow (sample)

Ties out

NOI. $581,400 income less $262,860 expenses equals the $318,540 on page 4.

Ties out

Units. 32 on page 2 matches the rent roll on page 6.

Conflict

Year built. Page 2 says 1978 and page 9 says 1981.

Flag

Taxes. Shown at the seller's assessed value, so they will reset after a sale.

Flag

Rents. In-place rents are 12% above the OM's own comps.

Not stated

Existing debt. The OM gives no loan terms, so DSCR is left blank rather than guessed.

A verdict, not a summary

Send several OMs and they come back ranked side by side. Your hours go to the deals that deserve them, and the broker questions are already written.

Your slate this week

Linden Row48 units, 7.9% cap, inside your buy boxPursue
Cedar Hollow32 units, 7.5% cap, tax reset riskDig further
Wrenfield Commons60 units, 5.1% cap, below your 6% floorPass

Questions for the Cedar Hollow broker

  1. Can you share a tax estimate at the $4.25M price?
  2. Page 2 says built in 1978 and page 9 says 1981. Which is correct?
  3. Are the comps on page 6 in-place or asking rents?

Sample deals. Names and numbers are made up.

You send the deal. The screen comes back

1

Email the OM

Attach the package or forward the broker's email. PDFs, scans and page photos all work. Add your buy box if you want the verdict judged against it.

2

Get the deal screen back

Within one business day: a page-cited fact sheet, the deal math, red flags and a verdict, with questions for the broker.

3

Compare your deals

Send several and they come back ranked side by side, so your hours go to the ones that deserve them.

Built for multifamily buyers, net-lease and 1031 buyers, industrial and self-storage operators, family offices, and syndicators.

Your deals stay confidential

  • Used only for your deal screenYour OM is read to produce your deal screen and for nothing else.

See it on your own deal flow

Tell us a little about your firm and the deals you look at. We reply within a day.

Reach out

Reach out

Email us with a few words about your firm and the deals you look at. We reply within a day.

Open in Gmail Open in Outlook Use my email app
neer@playgenthq.com