Real Estate Syndication Calculator
Calculate projected returns for limited partner investments in real estate syndications.
Investment Details
Deal Structure
Projected Equity Multiple
1.16x
IRR: 3.9% | Ownership: 2.00%
Return Summary
Total Cash Distributions$68,395.111
Exit Distribution$47,449.585
Total Return$115,844.696
Total Profit$15,844.696
Yearly Projections
| Year | Distribution | Cumulative |
|---|---|---|
| Year 1 | $12,900 | $12,900 |
| Year 2 | $13,278 | $26,178 |
| Year 3 | $13,667.34 | $39,845.34 |
| Year 4 | $14,068.36 | $53,913.7 |
| Year 5 | $14,481.411 | $68,395.111 |