Illustrative Deal Inputs
$800,000
The seller's target value over time.
$640,000
The clean alternative the seller could accept right now.
$600,000
Immediate cash consideration paid at closing before any back-end participation.
$42,000 / year · 7.0% cap
Just a quick screen. It helps show whether the deal even looks in the zone before anyone goes deeper.
5.7% per year
Used to project a future resale price from today's best cash offer.
4.87% of future sale price
Illustrative commissions and legal fees on the future sale.
$0
Breakage penalties or other fixed buyer future-sale costs not already captured in the sale-cost percentage.
$0
Use this only for a qualifying major project, not routine maintenance or turnover.
If not, the model gives Mitre 125% priority recovery on that upgrade before the DCPP split begins.
Year 4 liquidity window
Projected resale: $798,000 · DCPP starts: $631,000
Seller Proceeds vs. Future Sale Price
Year-by-Year Projection
This table is seller-only. It shows the projected resale price in each year and what the vendor could actually take if a sale closed there.
Selected Year Sale-Price Sensitivity
This table is also seller-only. It keeps the year fixed and changes only the future resale price so you can see what the vendor could actually end up with.
Glossary
The real APS controls. This page is an explanation layer, not a legal quote.
The model assumes a single resale event between Years 2 and 5. It approximates the APS mechanics, but the signed APS, lender consents, title charges, and tax treatment still control.
Informational purposes only. This illustrator is designed to explain the back-end payment concept, not replace legal advice, tax advice, lender confirmations, or the final APS wording.