This is a real estate development budget built with logic to account for the costs (soft/hard) related to constructing / purchasing real estate (commercial or residential) and then selling it off in up to a 48 month period. The user can account for up to 3 phases. The inputs for each phase are separated into:

  • Sales proceeds (the weighted average price per unit and total units sold can be input for each relevant month)
  • Soft costs (defined per month)
  • Hard Costs (defined per month)
  • A roll-up summary will be shown for hard costs per phase and total soft costs of all phases.

The budget and actual are displayed across a monthly and annual summary.
If you plan on financing the initial investment with traditional bank loans (construction loans), this model has logic to show draws based on a defined LTV and APR. The debt service will come out of cash flow.
The phases were used as the primary input structure to allow for more complex projects to be properly organized, but if you just have a single ‘phase’ that everything happens in that is completely fine and in that case simply leave the other input cells blank.
The final output is a comparison of the budget vs. the actual on each individual line item as well as the subtotal lines and final cash flow.
The following are also shown in summary for the budgeted forecast and actuals:

  • Total Proceeds
  • Total Equity Required
  • Net Return
  • Total ROI
  • Equity Multiple
  • Monthly IRR
  • Annual IRR

There is a specific instruction tab to help with any confusion.

Reviews Add a review
No reviews yet

More From smarthelping

Browse our top rated business templates. See All
Inventory Modeling within 3-Statement Financial Model
 Integrating inventory flows into a 3-statement financial model can be one of the more difficult things to figure out. It…
Vending Machine Startup Financial Model: Bottom-Up Scaling
 This is a bottom-up vending machine financial model that includes seasonality assumptions and very clean assumptions for adding more vending…
Training Tracker: HR Tool
 This tool is designed to help HR managers track the completion of various training exercises and/or other requirements that staff…
Flat Fee Money Lending Business Financial Model
 There are all kinds of money lending businesses, this specific model focuses on one that charges a flat fee per…
Mixed-Use Real Estate Financial Model: 10 Year
 Mixed-use real estate simply means a property that has different sections or square footage rented out for different purposes. For…
See All