Multifamily Value-Add Acquisition
Project IRR
18.5%
Unlevered Internal Rate of Return
Equity Multiple
2.3x
Total Cash Distributions / Total Equity
Cash-on-Cash Return
8.2%
Year 1 Stabilized
Exit Cap Rate
5.75%
Projected at Sale
Underwriting Assumptions
Adjust variables to model project scenarios in real-time.
AI Project Plan Generator
Generate a high-level project plan from key assumptions.
Sources & Uses of Funds
Total Project Cost Breakdown
Annual Cash Flow Projection
Based on current underwriting assumptions