--
Annual Cash Distributions
Operating distributions in green — buy-in income in blue — cash-out proceeds in gold
Property Value & Debt
The shaded band between debt and value is the group’s equity — hover a year to itemize
DSCR — Debt Service Coverage
Below 1.20× indicates loan-covenant stress
Building Equity
The group’s equity as the model runs