Store My Library Blog Podcast About
508–510 E. Breckenridge Redevelopment Ellis Strategic Holdings - Construction Consultant Fix the Block Business Story Feature Asphalt Maintenance Pressure Washing/Concrete Maintenance Coach Clarityβ„’ | Product Suite About Samuel D Ellis

Property Development Analyzer

Analyze the property. Understand the numbers. Test the exit. Build the money stack.

Know the numbers. See the gap. Make a better decision.

Project Information
1. Property & Product
2. Acquisition
3. Construction / Rehab
4. Site & Infrastructure
5. Soft Costs
6. Build-to-Sell
7. Rental Backup
8. Number Confidence
Upgrade each number as you move from estimate to quote to verified actual cost.
Total Finished SF
β€”
Acquisition Cost
β€”
Construction / Rehab
β€”
Site / Infrastructure
β€”
Total Project Cost
β€”
Gross Sales
β€”
Net Sales
β€”
Projected Profit
β€”
Equity Required
β€”
Return on Equity
β€”
Return on Cost
β€”
Max Acquisition Price
β€”
Rental NOI
β€”
Annual Debt Service
β€”
DSCR
β€”
Monthly Rental Cash Flow
β€”
Project Snapshot

How Do I Fund This Deal?

Build the money stack after testing the project. This separates total project cost from the cash needed to control the opportunity.
1. Project Cost
2. Land Control
3. Funding Sources
4. Investor Illustration
5. Cash Needed to Control
6. Funding Summary
Total Project Cost$0
Total Funding Sources$0
Funding Gap$0
ENTER FUNDING SOURCES
Funding Plan
Funding SourceAmount
Total Sources$0

Townhome Exit / Partnership Strategy

Compare selling all units, selling some and keeping some, or holding all units. This section also lets you model a developer fee and a landowner / capital partner share.
1. Exit Inputs
2. Developer / Partner Structure
Scenario A β€” Sell All
Gross Sales$0
Net Sales$0
Profit After Dev Fee$0
Scenario B β€” Sell Some / Keep Some
Net Sales from Sold Units$0
Estimated Annual NOI from Kept Units$0
Unrecovered Cost After Sales$0
Scenario C β€” Hold All
Annual Gross Rent$0
Annual NOI$0
DSCR0.00
3. Stress Test
4. Exit Summary
Educational preliminary feasibility tool only. Verify zoning, contractor bids, site conditions, financing terms, utilities, comparable sales, rents, legal documents, ownership agreements and investment terms before committing funds.