The Underwriting Room
Every asset,
interrogated.
Adjust the variables. The model computes NOI, cash-on-cash return, and 10-year cumulative yield in real time. This is how an institutional buyer reads a building — not for the headline rent, but for the numbers beneath it.
Assumptions
$50.00M
5.50%
35%
40%
5.50%
Outputs
NOI
$2.75M
Gross: $4.23M
Cash-on-Cash
5.50%
Annual: $1.10M
10-Year Cumulative Yield
157.05%
Equity: $20.00M
Property Value Yr 10
$67.20M
Loan: $30.00M
10-Year Cumulative Cash Flow
Illustrative model for educationNot an offer, not advice. Figures are computed from user-entered assumptions with a 2% annual NOI growth and 3% annual property value appreciation. Actual results vary. Consult licensed counsel before acting.