Real Estate DCF Calculator
Value property using discounted cash flow analysis
DCF Parameters
DCF Valuation
Property Value (DCF)
$16,04,596.106
Implied Going-In Cap Rate
6.23%
PV of Cash Flows
$7,05,034.035
Terminal Value
$21,29,590.57
PV of Terminal Value
$8,99,562.071
Cash Flow Projections
| Year | NOI | PV |
|---|---|---|
| 1 | $103K | $90K |
| 2 | $106K | $85K |
| 3 | $109K | $80K |
| 4 | $113K | $76K |
| 5 | $116K | $72K |
| 6 | $119K | $68K |
| 7 | $123K | $64K |
| 8 | $127K | $60K |
| 9 | $130K | $57K |
| 10 | $134K | $54K |
💡
Help us improve!
How would you rate the Real Estate DCF Calculator?