Commercial Exit Valuation & Terminal Cap Rate Modeler

Model 5 to 10-year holding periods. Underwrite Terminal Exit Cap Rates, debt paydown, Levered IRR, and equity multiples.

Acquisition & Hold Parameters

Entry Purchase Price ($)

Year 1 Net Operating Income (NOI $)

Annual NOI Growth Rate (%)

Hold Period Duration (Years)

Terminal Exit Cap Rate (%)

Initial Debt / Loan Amount ($)

22.4% LEVERED IRR

Gross Exit Sales Price

$2,285,000

Net Equity Exit Proceeds

+$1,048,000

Total Multiple on Invested Capital (MoIC)

2.10x Equity Multiple

$500k initial equity turns into $1.05M net proceeds + 5 years of accumulated cash distributions.