Haven Senior Living Partners

Institutional Grade

Senior Housing & Care ROI

A senior living return is built from four levers: how much rent each bed earns, how full the building is, what it costs to operate, and how the purchase is financed.

Move any of them and this calculator returns net operating income, the cap rate you are buying at, debt service coverage, cash-on-cash yield and the internal rate of return across the hold.

◆$2B+ Real Estate Transactions◆10+ Years of Experience◆Accredited Investors◆Faith-Driven Values
Net operating income
$2,011,392
Cap rate
16.8%
Cash-on-cash return
37.0%
DSCR
2.96x
IRR
48.7%
Equity multiple
14.11x
Exit value
$40,532,387
  • — NOI grows each year at the rent growth rate; the sale repays the remaining loan balance at the exit cap.

Estimates for illustration only, not tax, legal or investment advice. Past performance does not guarantee future results; consult your advisors.

Get our analysis

Send us your numbers and we will review them against current senior living pricing in your market.

This material does not constitute an offer to sell nor a solicitation of an offer to buy any securities. For accredited investors only.

More tools

Investors with an account have access to the full set of underwriting tools in the Investor Portal.