Calculadora TIR & Cascada de Capital
De CoC a rendimiento real. Ingresa precio, apalancamiento, renta y cap de salida — ve TIR, múltiplo y cascada anual.
LendCity™ Mortgages
Ready to take the next step?
This Investor IRR Calculator is just the beginning. Our team of specialists is ready to help you structure your next deal for maximum growth and cash flow.
Contact Information
+1 (226) 783-1640
scott@lendcity.ca
4769 Wyandotte St E
Windsor, ON N8Y 1H8
lendcity.ca
What drives IRR
Six defaults. Exit cap prices the sale and moves IRR the most. Sale = next-year NOI ÷ exit cap — not a promised return.
Contract price
Investor DSCR default
Gross · 5% vacant
/mo + 5% management
Most sensitive input
Years before sale
How to use the IRR calculator
Go from broker CoC to capital-partner IRR in 4 inputs.
-
Set leverage
Purchase price + down payment + rate + amortization = loan, payment, and equity in.
-
Set rent & opex
Gross rent, vacancy, taxes/insurance/maintenance, and management % = Year-1 NOI and cash flow.
-
Set the exit
Hold period + exit cap + selling costs + rent/expense growth = sale price and net proceeds. IRR is most sensitive to exit cap.
-
Gate the PDF
Email to get the full waterfall table + PDF. Then book a strategy call to verify DSCR and max loan with live rates.
Why IRR + Equity Multiple beats CoC alone
CoC tells you year-1 yield on cash in. Capital lives on duration and exit.
-
Cash-on-Cash
Year-1 operating cash flow ÷ initial equity. Useful screen, hides leverage and exit.
-
Equity Multiple
Total returned (sum cash flows + net sale) ÷ equity in. Shows how many dollars come back per dollar in.
-
Levered IRR
Discount rate where NPV of [−equity, cash flows, + net sale] = 0. Prices time — a 15% IRR over 5 years beats 15% over 10.
Outputs
What the right-hand panel means.
-
Levered IRR
Time-weighted return on equity with leverage and sale. · IRR = r : NPV(−equity, CF₁…CFₙ + net sale) = 0
-
Equity Multiple
Total dollars returned per dollar invested. · (Σ CF + net sale) ÷ equity
-
Avg Cash-on-Cash
Average annual cash flow ÷ equity. · (Σ CF ÷ hold) ÷ equity × 100
Example (defaults)
$750k purchase, 25% down, 5.5% / 25-yr, $4,800 rent, 5% vacancy, 5-yr hold, 5.5% exit cap.
| IRR | ~4.4% levered |
|---|---|
| Equity Multiple | ~1.24× |
| Year-1 CoC | ~−1.1% (tight at this leverage) |
| Net sale | ~$250k after costs + balance |
Honest math — negative carry year 1 at 75% LTV and 5.5% turns positive via rent growth and paydown. Drop exit cap 50 bps → IRR ~6.5%; raise rent $400 → IRR ~7%. Live leverage verified on a call.
Preguntas TIR
Cómo se calculan TIR, múltiplo y cascada.
Preguntas TIR
Cómo se calculan TIR, múltiplo y cascada.
“Scott and Kirann were fantastic to work with. This was our first home purchase and along with planning a wedding, honeymoon, and still working our full-time…”
“I can't recommend Gillian Irving and Scott Dillingham at LendCity™ highly enough. My husband and I worked with them on a surprise purchase that ended up being…”
“I recently worked with Scott and Aya on a mortgage transaction and had a positive experience. They were knowledgeable, responsive, and focused on achieving…”
“Scott & Kirann were incredibly helpful, professional, and kind throughout the entire process of securing my first mortgage. Both agents have a wealth of…”
“Scott and Aya were very helpful with the purchase of our first home! Got us a great rate with no stress!”
“Great working with Lend City Mortgages! I truly appreciate how Scott and Kirann handled the entire process—professional, efficient, and always on top of…”
“LendCity™'s Scott Dillingham and Kirann Sharmaa went up, over and beyond helping me with all the fine details of the mortgage process as well as locking in the…”
“LendCity™ provides an excellent experience from start to finish! Scott is extremely knowledgeable & efficient. Highly recommend to anyone looking for reliable…”