Commercial Acquisition Model

Acquisition Underwriting That Drives Decisions

Our commercial acquisition models are built for principals who need a clear, defensible answer to one question: should I buy this asset at this price?

We model the full capital stack, project cash flows across multiple scenarios, stress test key assumptions, and deliver a finished product that is ready to present to lenders, equity partners, or your own investment committee.

Every model is custom built. We work with your specific deal terms, actual operating data, and real market comparables. No templates. No generic assumptions.

• Purchase price analysis and offer support
• NOI build up from actual operating data
• Full capital stack: senior debt, mezz, preferred equity, JV
• 1 to 30 year cash flow projections
• IRR, equity multiple, cash on cash, and cap rate analysis
• Sensitivity tables across cap rate, NOI, LTV, and rate
• Hold period analysis with multiple exit scenarios
• Waterfall distributions for JV and LP structures
• Refinance proceeds and recapitalization modeling
• Institutional formatting for lender and investor presentations