Calculator
Returns & Cash-on-Cash
Model the full hold period: annual cash flows, equity buildup from loan paydown, exit proceeds, and total returns. Outputs cash-on-cash, equity multiple, and IRR.
Acquisition
Loan terms
Income & growth
Exit assumptions
IRR
—
Equity multiple
—
Avg. cash-on-cash
—
Total equity invested
—
Initial loan amount
—
Year 1 going-in cap
—
Cumulative cash flow
—
Net exit proceeds
—
Total profit
—
Annual cash flow summary
| Year | NOI | Debt svc | Cash flow | CoC | Loan balance | Equity |
|---|
Frequently Asked Questions
What is a good IRR for commercial real estate?
Target IRRs vary by risk profile: core/stabilized properties 6–9%; value-add 10–15%; opportunistic/development 15–20%+. In the current Pacific Northwest market (2026), stabilized well-leased commercial assets are underwritten to 7–10% IRR. IRR is time-weighted, so a faster hold period with the same total profit yields a higher IRR.
What is the difference between IRR and equity multiple?
IRR (Internal Rate of Return) is an annualized return metric that accounts for timing — money returned sooner is worth more. Equity multiple is simply total cash returned divided by equity invested, with no regard for time. A 2.0x equity multiple over 3 years is far superior to 2.0x over 10 years, but the equity multiples are the same. Use both metrics together for a complete picture.
What is a good cash-on-cash return for commercial real estate in Washington State?
Cash-on-cash return is annual before-tax cash flow divided by equity invested. In the current Pacific Northwest market, stabilized commercial properties with conventional leverage typically generate 4–7% cash-on-cash in Year 1. Value-add properties may start lower but improve as rents are marked to market. Higher leverage generally increases cash-on-cash but also increases risk.
How do exit cap rates affect commercial real estate returns?
The exit cap rate assumption is one of the most sensitive inputs in commercial real estate underwriting. A 50-basis-point increase in exit cap rate (e.g., from 5.5% to 6.0%) reduces the exit value by roughly 8–9% on a stabilized property. Investors typically underwrite exit cap rates 25–75bps above the going-in cap rate to account for property aging and uncertainty.
Projections are illustrative only. NOI growth, exit cap rates, and interest rates are not guaranteed. This model does not account for taxes, vacancy, capital expenditures, or interest-only periods. Not financial advice.