Terminal Value Calculator

Calculate exit value using direct cap and growth methods

Current Year NOI ($)

NOI Growth Rate (%)

Holding Period (years)

Exit Cap Rate (%)

Discount Rate (%)

Selling Costs (%)

Terminal Value (Direct Cap)

$2,388,104.593

Projected Year 5 NOI

$139,112.889

Year 6 NOI (for valuation)

$143,286.276

Net Terminal Value (after selling costs)

$2,316,461.455

Present Value of Terminal

$1,505,541.005

Cap Rate Sensitivity

5.0% Cap$2.87M

5.5% Cap$2.61M

6.0% Cap$2.39M

6.5% Cap$2.20M

7.0% Cap$2.05M