Deal Underwriting

Lease-by-lease DCF — levered/unlevered IRR, equity multiple, NPV, and exit-cap sensitivity. Exit cap defaults to E3 when blank.

Property & Assumptions

NameAsset TypeRentable SFPurchase Price ($)Hold (yrs)Market Rent ($/SF)Rent Growth (%)OpEx ($/SF)Exit Cap (%)LTV (%)Loan Rate (%)

Market (optional)

Pick a market to anchor the E3 exit-cap default and enable memo export

Tenant

Suite SF

Rent $/SF

Term (yrs)

Recovery

This application requires JavaScript to be enabled. Please enable JavaScript in your browser settings.