This model contains base 3 tiers of Waterfall Calculations with Operating Assumptions for Industrial Development. 

The model is a 100% unlocked Excel file with fully transparent formulas. The TSM real estate financial model will be precise and error free.  While it is fully customizable, we are confident you won’t need to make time-consuming adjustments because we have done everything for you.

The purchase includes a 1-hour complimentary consultation with the analyst that developed the model - valued at $250.

This model includes the following features:

• Model Outputs - used for investor relations reports/packages and includes sources/uses, capital stack, hypothetical investor returns, etc.

• Assumptions - property details, timing assumptions, exit, operating, annual inflation control,  construction debt, permanent debt, and waterfall assumptions. 

• Monthly Cashflow - with hyperlinks, circular break, and detailed analysis of  unlevered and levered cashflows

• Waterfall - with the number of tiers selected in the custom model builder