Skip to content
Pro-Forma Generator
Scenario Compare
Deterministic overrides of Northgate · benchmarked against the realized Cedar Park 120 exit · click a row for the full waterfall
Levered IRR by scenario
| Rent growth | LTV | CoC avg | |||||
|---|---|---|---|---|---|---|---|
| Base | 5.25% | 3.5% | 65% | 18.2%— | 1.90x | 3.8% | $18,360,000 |
| Downside | 6.00% | 2.0% | 65% | 4.0%▼ 14.2pp | 1.38x | 3.8% | $7,795,343 |
| Upside | 4.75% | 4.5% | 65% | 27.9%▲ +9.7pp | 2.34x | 3.8% | $27,248,571 |
| Cedar Park 120Realized | 5.70% | 4.0% | 66% | 16.8%▼ 1.4pp | 2.06x | 6.1% | $8,586,000 |