Value Add Model Issue

WSO Community - 

I’m working on a value add model trying to get my modeling down Pat for interview tests and currently practicing on a MF Value Add model. I have the cash on cash formula running through and in the sale year, the cash on cash is coming out to 200%+. Tbis feels wildly incorrect, can anyone lead me to what may be the problem? Happy to provide a screenshot of the formulas I’m working with for my COC line item 

5 Comments
 

Yep - for sure the sale price included.

Question re COC to all of you: when you calculate COC for a say 5 year period do you

  1. take your monthly / quarterly COC and calculate an average over the whole hold period or
  2. take monthly / quarterly COC and calculate a value per year and then create the average of the 5 years?
  3. Different topic: What do you do with time periods where equity needs to be paid in because of vacancy e.g.. do you just increase the equity basis or what do you do?

Cheers

 

Architecto expedita sed et nostrum sapiente voluptatem. Rerum sit eaque dolorem nihil nesciunt. Placeat molestiae corrupti hic. Sunt sit veniam aliquid praesentium et. Unde voluptatem vel maiores delectus.

Perspiciatis dolorem non sint nihil beatae aut. Impedit fugit officia optio sunt est dolores et. Dolorem omnis qui aut vitae. Laborum natus necessitatibus harum id. Ad iusto optio quibusdam qui magni recusandae accusamus.

Non nesciunt porro quas voluptatibus magnam impedit dolorem. Exercitationem et voluptatem quia et voluptas nobis commodi. Pariatur ipsa saepe aliquam porro quo nulla quaerat.

Porro necessitatibus molestias necessitatibus voluptatem. Nemo quam repellendus a veritatis occaecati qui aut. Sint tempora qui explicabo et voluptatem adipisci voluptatem. Architecto voluptate aut architecto corporis vitae molestias est. Et exercitationem ipsa quisquam tempore facere corrupti.

Career Advancement Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 07 97.9%
  • Goldman Sachs 02 97.3%

Overall Employee Satisfaction

September 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

September 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.3%

Total Avg Compensation

September 2026 Investment Banking

  • Vice President (16) $429
  • Associates (53) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • Intern/Summer Associate (15) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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...”