For Institutional Investors
Capital Deployment Planner
Stress-test the capital stack — senior, mezz, pref, common — and see projected IRR, equity multiple and exit waterfall.
Deal & Capital Stack
Common equity = 15.0% ($3,000,000)
Operating Assumptions
3.0%
6.50%
5 yrs
Capital Stack
Senior Debt$12,000,000 · 60.0%
Mezzanine$3,000,000 · 15.0%
Preferred Equity$2,000,000 · 10.0%
Common Equity$3,000,000 · 15.0%
Annual debt + pref service$1,290,000
Projected exit value$24,968,980
Net exit to common$7,968,980
Projected IRR (common)25.78%
Equity Multiple2.98x
Planner-grade returns. Real underwriting requires sponsor diligence, market comps and lender quotes. Talk to a Rad Capital advisor to validate.