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…
16–18% Target IRR · 1.7x · 7.2% Cash Yield
$100,000
$50,000 min$1,000,000
5 Years
2 yrsDeal target: 4–5 Years10 yrs
Reinvest Distributions
Compound distributions at the deal's cash yield instead of receiving them.
$170,000
Projected Total Return
12.5%
Projected IRR
1.70x
Equity Multiple
Cash Flow TimelineAnnual distributions
Principal vs. Profit
Principal Profit
Summary
- Capital Invested
- $100,000
- Total Distributions
- $36,000
- Capital Event at Exit
- $134,000
- Total Profit
- $70,000
- Hold Period
- 5 Years
- Avg. Annual Cash Yield
- 7.2%
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.