Development ROI Calculator
Commercial Real Estate
Cost Inputs
Revenue & Exit
Financing
Total Dev Cost$4.12M
Exit Value$3.12M
Developer Profit$-995K
Profit Margin-24.1%
NOI$203K
Yield-on-Cost4.93%
DSCR0.86x
Est. IRR (5yr)-20.9%
Equity Multiple0.31x
Lender Benchmarks
DSCR ≥ 1.25x✗ Fail
Yield-on-Cost ≥ 6.5%✗ Fail
Profit Margin ≥ 15%✗ Fail
IRR ≥ 15%✗ Fail
Run Full AI Feasibility Report
Powered by
DevAnalyzer AI
· Free AI Real Estate Analysis

Send Feedback

10 more characters needed0/5000
Submitting from: /embed/roi-calculator