What the numbers are telling you.
- Cash-paid interest leaves principal unchanged in this model. Capitalizing interest increases the balance and future interest.
- Entry and exit charges use original principal, according to the entered percentages.
- Sale timing, extension charges and exit financing are not guaranteed by the model.