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:

• Investor Summary - Printable 2-page formatted summary with return calculations

• Error check - allows for quick insight into the accuracy of the financial model

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

• Assumptions - general, acquisition, timing, debt and waterfall assumptions.  Also includes summary statistics, rent roll, vacancy assumptions, capex assumptions and sensitivity table

• Vertical Assumptions - This tab is also used to enter in the construction cost per home type as well as entering in the overall sale price and construction completion of the home.

• The Lot Takedown - takes the takedown assumptions form the assumptions tab and details an absorption schedule for each lot type and phase.

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

• Annual Cashflow - with hyperlinks and detailed analysis of unlevered and levered cashflows

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