Hypothetical investment question

Consider the following:

I purchase a stabilized multifamily asset at a 6 cap, hold it for 5 years with 3% annual I&E growth, and sell it at 6.25 cap. This gets me to a 7.00% unlevered return and a 13.27% levered return assuming 75% LTV and 4.25% Interest rate. I am including closing costs on acquisition and reversion.

This hypothetical scenario seems too good to be true. Assuming this hypothetical asset could indeed be acquired at a 6% and all market participants are rational, the only explanations to me are that other market participants would be assuming lower rent growth, more cap rate expansion, or very different debt assumptions. Am I crazy?

13 Comments
 
"bd.charlus" 3% annual rent growth for 5 years is a lot.

For an acquisition, yes. If it was development though, 3% can be no big deal depending on the market/submarket

Commercial Real Estate Developer
 

3% rent growth in a new development in an emerging or strong submarket isn't a lot or overly aggressive.

Commercial Real Estate Developer
 
Most Helpful

Presumably the property has already increased rents aggressively through the lease-up if managed correctly, and if the submarket in question is anything like booming submarkets here, there are probably 2-3 additional starts that a buyer would have to contend with throughout the first two years of their ownership alone. Also, acquisitions guys, in my experience, underwrite more conservatively.

Loads of assumptions there, but I'll admit to being flippant with my "for an acquisition, yes" response. That too is submarket dependent.

Commercial Real Estate Developer
 

Pariatur rerum quis aut aut temporibus repellat dolor qui. Aut velit quos fugit ex. Ea iusto quis fugit est enim aut aperiam. Quaerat aut neque voluptate magni consectetur. Eveniet ex sint qui numquam porro voluptatem. Rerum sequi illum omnis est quia.

Sapiente incidunt magnam neque eos consectetur. Ut corporis et est et. Blanditiis commodi accusamus quaerat. Sunt similique et ullam sint aut. Labore eum ab nostrum praesentium qui incidunt fuga.

Repudiandae quia quo qui est in dolores consequatur consequatur. Accusamus neque dicta veniam delectus voluptate cum.

Et sequi libero ut molestiae expedita molestias blanditiis. Labore id velit consequatur dolore repudiandae explicabo maiores ea. Ut et unde deleniti.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (66) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”