Modeling Terminal
Investment calculator.
Model a hypothetical position against the assumptions of an active offering. Outputs update in real time and are illustrative only.
InputsCalculating…
12–14% Target IRR · 1.5x · 8.1% Cash Yield
$100,000
$100,000 min$1,000,000
4 Years
2 yrsDeal target: 3–4 Years10 yrs
Reinvest Distributions
Compound distributions at the deal's cash yield instead of receiving them.
$140,000
Projected Total Return
9.4%
Projected IRR
1.40x
Equity Multiple
Cash Flow TimelineAnnual distributions
Principal vs. Profit
Principal Profit
Summary
- Capital Invested
- $100,000
- Total Distributions
- $22,000
- Capital Event at Exit
- $118,000
- Total Profit
- $40,000
- Hold Period
- 4 Years
- Avg. Annual Cash Yield
- 8.1%
This calculator is for illustrative purposes only and does not represent guaranteed or projected returns. Actual results will vary. Not an offer to sell securities.