A transparent place to start
Put your assumptions to work.
Explore how costs, financing, income and timing may work together—then replace every starting value with your own research.
Choose a starting point
Build your scenario
Replace every starting value with your own research. The land amount is an illustration, not a listing price.
Your illustrative results
What the assumptions produce
Project-level IRR29.9%Based on annual illustrative cash flows
- Total project cost
- $7,125,000
- Stabilized NOI
- $744,000
- Exit value
- $10,628,571
- Required equity
- $2,493,750
- Cash-on-cash
- 15.4%
- Equity multiple
- 3.08×
Sensitivity
Exit cap-rate movement
A 50-basis-point shift materially changes an income-based exit value.
| Exit cap | Implied value | Change vs. base |
|---|---|---|
| 6.50% | $11,446,154 | $817,582 |
| 7.00% | $10,628,571 | $0 |
| 7.50% | $9,920,000 | -$708,571 |