Deal Verdict
Analyzing...
Max Price at 8% IRR
—
vs Current Price
—
Return Split
—
Unlevered IRR ?
—
Levered IRR ?
—
Equity Multiple ?
—
Cash-on-Cash (Yr 1) ?
—
DSCR (Yr 1) ?
—
Min DSCR (Loan Term) ?
—
Going-In Cap ?
—
CPI Strip Value ?
—
Exit Waterfall Breakdown ?
| Operating Cash Flow | — |
| Terminal Value | — |
| Loan Payoff | — |
| Net Sale Proceeds | — |
| Total to Equity | — |
Loan Sizing Calculator ?
At 1.25x DSCR
—
LTV: —
At 1.50x DSCR
—
LTV: —
IRR Sensitivity — CPI Rate vs Exit Cap Rate ?
Calculating...
Scenario Comparison
No saved scenarios yet.