DEALARISPRO

For-Sale Development · ·

Edit assumptions

Insufficient data — enter the cost and revenue assumptions to underwrite this project.

Executive recommendation

INSUFFICIENT DATA

Insufficient data — enter the cost and revenue assumptions to underwrite this project.

Primary strength

—

Primary risk

—

Investment score

No Score

Insufficient data — enter the cost and revenue assumptions to underwrite this project.

Risk level

Not Assessed

Return summary

The three headline return tests, judged against the targets set on the Inputs page.

Levered equity IRR

N/A

N/A

Equity multiple

N/A

N/A

NPV at target return

N/A

N/A

Profitability and capital risk

Development economics and the ability to repay the construction facility.

Net development profit

N/A

N/A

Profit margin on cost

N/A

N/A

Break-even sale price per sqft

N/A

N/A

Peak equity requirement

N/A

N/A

Loan payoff coverage

N/A

N/A

Required ≥ 1.00x · comfortable ≥ 1.25x

Equity cash flow

Equity contributions, debt draws, sales proceeds, loan repayments and net equity cash flow.

A. Project economics

Gross sellout revenueN/A
Adjusted sellout revenueN/A
Net sellout proceedsN/A
Total development costN/A
Development profitN/A
Profit margin on adjusted revenueN/A
Profit margin on costN/A
Revenue per unitN/A
Profit per unitN/A
Cost per sellable sqftN/A

B. Capital structure

Total loan commitmentN/A
Peak loan balanceN/A
Total equity investedN/A
Peak equity requirementN/A
Effective LTCN/A
Interest expenseN/A
Capitalised interestN/A
Financing feesN/A
Loan payoff coverageN/A
Funding orderEquity First

E. Return analysis

Project IRR (unlevered)N/A
Levered equity IRRN/A
Equity multipleN/A
NPV at target returnN/A
Initial equityN/A
Additional equity contributionsN/A
Total equity distributionsN/A
Net equity profitN/A
Payback yearN/A