Capital Stack Modeler

Model financing scenarios and find the optimal deal structure

Model Name

Total Project Cost / Acquisition Price ($)

Annual NOI (optional — for DSCR)

Exit / Sale Value (optional — for equity multiple)

Cost of Equity %

Tax Rate %

Link to Deal (pull NOI)

Enter total cost and tranche amounts to visualize the capital stack

Financing Type

Amount

Interest Rate %

Amortization (yrs)

Loan Term (yrs)

IO Period (months)

Origination Fee %

Financing Type

Amount

Interest Rate %

Total Debt

Total Equity

LTC %

0.00%

LTV %

0.00%

Blended Rate

0.00%

Monthly Debt Service

Annual Debt Service

DSCR

—

Cash on Cash

—

Equity Multiple

—

WACC

0.00%

Cost of Debt (after-tax)

0.00%

Origination Fees