RevoltCRE logo
RevoltCRE
Deal tools

Rate Sensitivity Calculator

Six inputs drive everything. Change the price, NOI or debt terms and the returns, debt metrics and the 25 bp rate grid update instantly. Loaded with an illustrative example deal. Replace the inputs with your own.

Inputs

$
$
%
%
yrs
yrs
Deal assumptions (preset)
$
$
%
yrs
%
%
%

Set these once per deal. Exit value = final-year NOI ÷ exit cap. Sale costs are a % of gross sale price and the prepay penalty is a % of the loan balance at sale.

Levered IRR
–
–
Equity multiple
–
–
Yr 1 cash-on-cash
–
–
Yr 1 DSCR
–
–

Debt

Year 1 cash flow

Interest rate sensitivity · 25 bp steps

–

Cash flow and amortization by year

Interest-only years pay interest on the full balance. After that the loan pays monthly over the amortization term, shown here as annual totals.

A RevoltCRE tool For illustration and education only. Not investment, lending or tax advice. Verify all figures with your own underwriting.