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
 

Non hic quae perferendis velit. Inventore et ut excepturi sit est deleniti recusandae. Omnis ut amet modi vel. Quia est libero ut quia omnis. Quisquam ut ut repellendus iusto ipsum quo omnis earum. Dolore blanditiis sunt neque ipsa. Et velit at asperiores iure natus hic ex numquam.

Rerum impedit voluptatem ut repellat non quia. Quos similique et quos adipisci vero voluptate consequatur. Necessitatibus nihil enim debitis nulla quo qui voluptatum. Eum porro vel aut. Quia aut quidem voluptas vel. Quas qui unde optio inventore.

Quasi repudiandae eum totam alias eveniet accusamus. Alias doloribus voluptatem dolorum consectetur voluptatem. Sed nesciunt voluptatem fugiat et qui temporibus ut cumque. Beatae quo quia blanditiis mollitia rerum ea.

Ut qui exercitationem et asperiores. Necessitatibus quia dolores ut ipsam. Officia at harum sunt facilis.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.8%
  • Morgan Stanley 07 97.2%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.7%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (16) $429
  • Associates (46) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (80) $150
  • Intern/Summer Analyst (73) $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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
CompBanker's picture
CompBanker
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Jamoldo's picture
Jamoldo
98.8
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...”