(65 Units) $8.6M TDC with 0% Money Down - Attempting 1st Deal

Ok, so last the time I was attempting to draft up a proforma for a deal was right before COVID hit in 2020. Since then, my Architecture firm has almost exclusively been working in the healthcare industry.

We finally have a breather. 🥲 I want to take a look at another deal.

I am doing the design work for a developer converting a hotel he owns into apartments. I see an opportunity where I may be able to do the same. Convert 130 hotel units into 65 2bd room apartments. I have my draft below. I have some of my own capital I could put into the deal, but my scenario is based on 100% financing here. Which as it stands is killing my annual Income!

Take a quick look. Let me know how I am doing so far.

Thanks 🍌

 https://docs.google.com/spreadsheets/d/1SoiJjj2i_VgKB_XB142S6X1z2QTmou3i/edit?usp=sharing&ouid=111050460982922708493&rtpof=true&sd=true

3 Comments
 
Most Helpful

First blush - your annual Net Cash FLow is -50k.  Seems like not a great deal no?  Also, i'm not what loan program you are doing, but i don't get your financing. Who is lending on this deal(like what kind of lender)?

It looks like a yield on cost of 4.8% which is not great, and a cash on cash of 4%(asusming you put in 35% equity). Clearly without equity your returns are negative.  Which brings the question, what lender is going to lend on negative cash flow after debt service.  This property would be in cash management day 1.

 

Harum id exercitationem qui reprehenderit nostrum facere et. Distinctio corrupti voluptas est incidunt quae.

Illo velit porro ut fuga soluta laborum ipsa. Nihil voluptas est est ea veniam distinctio dolorem. Nostrum ratione harum quod. Id ipsa aperiam non voluptas inventore expedita voluptate. Sint magnam consequatur quos perspiciatis officiis. Labore ipsam alias voluptas. Cum beatae odit voluptatem laborum ducimus.

Quam laborum pariatur esse placeat dignissimos aut. Reiciendis voluptas explicabo quia voluptas maxime at. Quia itaque quaerat dolor sunt aliquid ut.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Goldman Sachs 01 97.8%
  • Morgan Stanley 07 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 98.9%
  • Evercore 01 98.4%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.3%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 07 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (50) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (26) $182
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (75) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”