Private Credit Mezzanine Debt & Warrant Solver
Underwrite mid-market sponsor leveraged buyouts, subordinated 2nd lien cash coupons, Payment-in-Kind (PIK) interest accruals, and equity upside kickers.
Principal Loan & Coupon Rates
Annual Cash Flow & Blended IRR
Annual Cash Interest Coupon Income
$625,000 / yr Cash
Cumulative 5-Year Interest (Cash + PIK Compounded)
$3,892,100 Collected
Blended Total Project IRR (With Warrant Kickers)
17.4% Blended Net IRR
Webmaster Widget
100% Free & Responsive
Embed This Calculator On Your Website or Blog
Add this interactive tool to your real estate, construction, or financial website. Free embed code with zero branding locks.
Copy and paste this HTML code into your CMS (WordPress, Webflow, Squarespace, Wix):