Development ROI Calculator
Commercial Real Estate
Cost Inputs
Land Cost ($)
Hard Cost ($/SF)
Gross Bldg Area (SF)
Soft Costs (% of Hard)
Revenue & Exit
Rent ($/SF/yr)
Vacancy (%)
Exit Cap Rate (%)
Financing
LTV (%)
Interest Rate (%)
Loan Term (yrs)
Total Dev Cost
$4.12M
Exit Value
$3.12M
Developer Profit
$-995K
Profit Margin
-24.1%
NOI
$203K
Yield-on-Cost
4.93%
DSCR
0.86x
Est. IRR (5yr)
-20.9%
Equity Multiple
0.31x
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
Feedback
Send Feedback
Category
General Feedback
Your Feedback
*
10 more characters needed
0/5000
Email
(optional, for follow-up)
Screenshot
(optional)
Attach a screenshot
Submitting from:
/embed/roi-calculator
Submit Feedback