Executive Summary
Output Version 5 - Jan 20 2026
50 Catoctin Circle
Net Operating Income
$1,053,564
Direct Cap Value
$19,155,709
@ 5.50% Cap
DCF Value
$17,559,400
@ 6.00% Exit Cap
Unlevered IRR
3.41%
Levered IRR
16.84%
DSCR
1.72x
Equity Multiple
1.58x
Operating Statement
Output Version 5 - Jan 20 2026
Income
| Gross Potential Rent | $1,305,000 |
| Less: Vacancy (5.0%) | ($65,250) |
| Less: Credit Loss (1.0%) | ($13,050) |
| Plus: Other Income | $0 |
| Effective Gross Income | $1,226,700 |
Operating Expenses
| Insurance | $40,000 |
| Real Estate Taxes | $35,000 |
| Repairs & Maintenance (3.0% of EGI) | $36,801 |
| Utilities (2.0% of EGI) | $24,534 |
| Management Fee (3.0%) | $36,801 |
| Total Expenses | $173,136 |
Net Operating Income
| Effective Gross Income | $1,226,700 |
| Less: Total Operating Expenses | ($173,136) |
| Net Operating Income (NOI) | $1,053,564 |
Capital Costs
| Tenant Improvements (TI) ($5.00/SF) | $250,000 |
| Leasing Commissions (LC) ($1.00/SF) | $50,000 |
| Capital Expenditures (CapEx) | $85,000 |
| Total Capital Costs | $385,000 |
Valuation Analysis
Output Version 5 - Jan 20 2026
Direct Capitalization Approach
| Year 1 NOI | $1,053,564 |
| Going-In Cap Rate | 5.50% |
| Indicated Value | $19,155,709 |
Discounted Cash Flow Approach
| Hold Period | 3 years |
| Exit Year NOI | $1,118,051 |
| Exit Cap Rate | 6.00% |
| Reversion Value | $18,634,176 |
| Less: Sales Costs (2.0%) | ($372,684) |
| Net Sale Proceeds | $12,642,618 |
| DCF Implied Value | $17,559,400 |
Investment Returns
| Initial Investment (Based on DCF Value) | $19,155,709 |
| Less: Loan Amount | ($10,535,640) |
| Initial Equity Required | $8,620,069 |
| Unlevered IRR | 3.41% |
| Levered IRR | 16.84% |
| Unlevered Equity Multiple | 1.10x |
| Levered Equity Multiple | 1.58x |
Debt Analysis
Output Version 5 - Jan 20 2026
Loan Summary
| Loan Amount | $10,535,640 |
| Loan-to-Value (LTV) | 55.0% |
| Interest Rate | 5.80% |
| Amortization Period | 30 years |
| Annual Debt Service | $611,067 |
| Debt Service Coverage Ratio (DSCR) | 1.72x |
| Loan Balance at Exit | $5,618,874 |
Assumptions
Output Version 5 - Jan 20 2026
Property Information
| Property Name | Catoctin |
| Address | 50 Catoctin Circle |
| Asset Type | office |
| Gross Area | 50,000 SF |
| Year Built | 1996 |
Operating Assumptions
| Vacancy Rate | 5.0% |
| Credit Loss | 1.0% |
| Management Fee | 3.0% |
Valuation Assumptions
| Going-In Cap Rate | 5.50% |
| Exit Cap Rate | 6.00% |
| Sales Costs | 2.0% |
| Hold Period | 3 years |
| Discount Rate | 8.0% |
| NOI Growth Rate | 2.0% |
Financing Assumptions
| Loan Amount | $10,535,640 |
| Interest Rate | 5.80% |
| Amortization | 30 years |
| Loan Term | 30 years |
Cash Flow Projection
Output Version 5 - Jan 20 2026
Annual Cash Flows
| Year | NOI | Capital Costs | Debt Service | Cash Flow (Before Debt) | Cash Flow (After Debt) |
|---|---|---|---|---|---|
| 1 | $1,053,564 | ($385,000) | $611,067 | $668,564 | $57,497 |
| 2 | $1,074,635 | ($0) | $611,067 | $1,074,635 | $463,568 |
| 3 | $1,096,128 | ($0) | $611,067 | $1,096,128 | $485,061 |
Monthly Cash Flows
| Period | NOI | Capital Costs | Debt Service | Cash Flow (Before Debt) | Cash Flow (After Debt) |
|---|---|---|---|---|---|
| Y1 M1 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M2 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M3 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M4 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M5 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M6 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M7 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M8 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M9 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M10 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M11 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y1 M12 | $87,797 | ($32,083) | $50,922 | $55,714 | $4,791 |
| Y2 M1 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M2 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M3 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M4 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M5 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M6 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M7 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M8 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M9 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M10 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M11 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y2 M12 | $89,553 | ($0) | $50,922 | $89,553 | $38,631 |
| Y3 M1 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M2 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M3 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M4 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M5 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M6 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M7 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M8 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M9 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M10 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M11 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
| Y3 M12 | $91,344 | ($0) | $50,922 | $91,344 | $40,422 |
Rent Roll
Output Version 5 - Jan 20 2026
Tenant Schedule
| Tenant | Area (SF) | Rent/SF | Annual Rent | Lease End |
|---|---|---|---|---|
| BIG Tenant | 45,000 | $29.00 | $1,305,000 | 2030-10-02 |
| Total | 45,000 | — | $1,305,000 |
This analysis is for informational purposes only and does not constitute a certified appraisal or investment advice.