Modeling Question: IRR goes down but CoC goes up over time

Anyone have input on this? I've built out a model and Levered IRR goes down over time while both Levered CoC and Levered equity multiple go up in the Data Table. I'm staring at this not understanding why, and am curious if this is flat out wrong or if this could actually happen?

I'm looking at it and it doesn't make sense, so I'm a bit stuck. Unfortunately, I can't share the model so I'm asking for more theoretical responses I suppose. Any help is greatly appreciated.

9 Comments
 
"PteroGonzalez" 2. "while both levered CoC and Levered equity multiple go up in the data table": this isn't a clear description. You saying IRR is lower when you input a higher CoC or higher multiple? That wouldn't make sense but your description isn't clear as to what you're saying.

In looking at the data table, both the project level returns for CoC and EM go up, when sensitizing for a longer hold period. But, IRR goes down. Is what I was talking about.

 

The reason is that your IRR is heavily reliant on the cash you receive upon disposition of the asset. IRR is a function of return and time. The longer your time period the more years your return is diluted over.

If you buy something for $1MM today and sell it for $2MM next year your IRR is 100% and your EM is 2.0. If you sell that same asset for $4MM in 10 years your IRR is 16% even though your EM is now 4.0.

Since cap rates are in the 5%+/- range the annual cash flow is not going to offset the extra year of hold period.

 
Most Helpful

drunk and bored, watching the presidents cup so I’ll take a stab at this. This happens in my development models all the time. If the majority of your profits are coming from the reversion your irr will most certainly decrease the longer you hold. It’s basic time value of money. The cash on cash should increase during the hold due to inflation. Coc is a single year measurement comparing a specific year’s cf to your initial investment. $100k cash flow in year 2 is a 10% coc on a $1mm investment. IRR measures all years’ cf and the reversion. The further you push out the reversion the lower your irr will be unless you have an insanely high rent growth assumption. If you have to question why your equity multiple increases over time then you might be in the wrong business.

 
"babybaboon" What is the argument to sell the investment at peak IRR vs. holding until year 7 or 10. An IRR investor might want to pull the trigger right at that peak but what would you argue for the project to be holder for longer?

Because no one is only selling on an IRR basis. If I buy a building on May 31 where most of the leases renew on June 1, then I could raise my rents by 1% and say I want sell the property on June 2 and take an annualized 182.5% IRR. No one in their right mind would do that.

But the answer to the question you're trying to ask is that exactly this kind of discussion can become the bone of contention in a fight between a sponsor and an LP, so it's important to be very clear in your operating docs who has rights to demand a sale, or what the buy/sell provisions are.

 

Fuga esse nisi aperiam alias dolorum. Sint ratione aut voluptas qui eum. Fuga perferendis rerum ut eius dicta quod natus. Voluptatem atque culpa reprehenderit suscipit veritatis suscipit.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 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

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (47) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (83) $151
  • Intern/Summer Analyst (74) $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
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
DrApeman's picture
DrApeman
98.9
9
Betsy Massar's picture
Betsy Massar
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...”