Residential “Build & Sell” Financial Model

The model includes the following investment stages:
1. Acquisition. Although the major investment is in construction capex, there could be certain initial acquisition costs as well. The models allow you to set the acquisition date, price, fixed and variable transaction costs.
2. Construction capex. You can set the amount and timing of various capex items.
3. Sale. The model allows to specify the prices by type of apartment, set the number of apartments of every type and the sale period.
4. Distribution of profits between shareholders. The model calculates returns to a preferred partner, if there is one in the project. It then uses a 4-hurdle carried interest waterfall to calculate the distributions between General Partner (GP) and Limited Partner (LP).

The model assumes the investment will be financed by equity and loan. 

- Construction loan to finance the initial acquisition and construction. You can set the interest rate, amortization period, interest-only period, arrangement and early repayment fees. You can also choose the loan-to-value (LTV) ratio for the asset and for the renovation costs.

- Mezzanine loan. This loan is drawn at acquisition to bridge any potential gaps in funding. Repaid at exit.

The model produces the cash flow statements at the asset and investor levels. it also calculates key profitability metrics (IRR, equity multiple, gross return, DSCR, peak equity required amount and date) for every investor.

Sensitivities. The model includes numerous inputs which you can change to see the effect on profitability and cash flows. There is also a data table which shows the IRR and equity multiple at various exit date and share of capex financed by debt assumptions.

The model is accompanied by professionally designed magazine-quality charts to illustrate the findings of the analysis.