✦ Operating Pro Forma
Deterministic cash flow model tracking gross rent, vacancy, expenses, and NOI, with all inputs editable and live recomputation.
✦ Debt & Leasing
Sizes financing as the lowest of LTV, DSCR, and debt yield constraints; models lease rollovers and tenant improvement costs.
✦ Scenario & Sensitivity Analysis
Base, upside, and downside cases with sensitivity grids across exit caps and purchase prices; waterfall and partnership splits included.