Going-In Cap Rate Calculator

Analyze acquisition cap rate relative to market

Acquisition Details

Purchase Price ($)

Year 1 NOI ($)

Closing Costs ($)

CapEx at Acquisition ($)

Market Cap Rate (%)

Stabilized NOI ($)

Cap Rate Analysis

Going-In Cap Rate

6.50%

Spread to Market

0.00%

All-In Cap Rate

6.05%

Stabilized Cap Rate

7.50%

NOI Multiple

15.4x

Discount to Market Value

0.0%

Value at Different Cap Rates

5.0%$2.60M

5.5%$2.36M

6.0%$2.17M

6.5%$2.00M

7.0%$1.86M

7.5%$1.73M