Review & Edit Assumptions
Deal Name
Saved Deals
Scenario
Scenario: Base
What does each scenario change?
Base
- Original extracted assumptions, no adjustments
Conservative
- Exit cap rate +50 bps
- Rent growth −100 bps
- Expense growth +50 bps
- In-unit hard costs +10%
- In-unit soft costs +10%
Aggressive
- Exit cap rate −25 bps
- Rent growth +50 bps
- Expense growth −25 bps
Scenario adjustments for NNN Retail are not enabled yet.
Edit any field before generating the model. Percentages are shown as numbers (e.g. 5.50 = 5.50%), currency as plain numbers.
Missing required assumptions must be completed before generating the model.
Investment Summary
Investment Summary unavailable in this environment. Download the Excel model for final calculated outputs.
Property-Level Returns
Partnership-Level Returns
Scenario Comparison
Calculating Conservative & Aggressive scenarios…