Tune assumptions to find the right cohort mix. Numbers update live.
Platform Profit
$55.5M
4 cohorts of 6 deals
Capital at Risk
$119.2M
Total Deals
24
4 budgeted walks
Blended ROC
46.6%
Assumptions
$8.00M
5.0%
$50,000
$50,000
7.00%
5.00%
35%
4
Enabling amenities
15%
75%
Cohort mix (per 6 deals)
Hold & Develop
Entitlement flip
Enabling amenities flip
DD flip
Quick flip
Budgeted walk
Total per cohort6
| Exit | Buy | Capital at risk | Exit value | Profit | ROC | Hold |
|---|---|---|---|---|---|---|
| Hold & Develop | $8.00M | $10.9M | $12.9M | $1.98M | 18.2% | 24–30 mo |
| Enabling Amenities Flip | $8.00M | $9.30M | $14.0M | $4.70M | 50.5% | 18–24 mo |
| Entitlement Flip | $8.00M | $8.10M | $12.0M | $3.90M | 48.1% | 12–18 mo |
| Due Diligence Flip | $8.00M | $500K | $10.4M | $2.30M | 460.0% | 6–9 mo |
| Quick Flip | $8.00M | $500K | $9.60M | $1.50M | 300.0% | 3–6 mo |
| Walk Away | $8.00M | $500K | $0 | -$500K | -100.0% | 0–6 mo |