Exit Cap Rate Calculator

Analyze exit cap rate and valuation at disposition

Projected Sale Price ($)

Exit Year NOI ($)

Going-In Cap Rate (%)

Holding Period (years)

Current Year NOI ($)

Exit Cap Rate

6.40%

Cap Rate Expansion

+0.40%

Implied Going-In Value

$2,333,333.333

Total Appreciation

7.1%

Annualized Appreciation

1.39%

Break-Even Cap Rate

6.86%

Exit Scenarios

Best Case (-0.5%)$2.71M

Base Case$2.50M

Worst Case (+0.5%)$2.32M

Stress Test (+1%)$2.16M