(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.

 

Illum quos vero reiciendis qui nam ipsa ut. Et expedita quae voluptatem illum quia animi. Aut molestias error ducimus itaque. Possimus praesentium dolorem qui rerum sapiente ipsa optio. Amet placeat minus et dicta sed quod. Sint iste sunt consectetur quo sequi tempore eum soluta.

Eos enim dolor vitae quis quia voluptatem. Tempora cum enim iusto perspiciatis repellat voluptatibus nobis. Adipisci recusandae vero culpa corrupti qui. Explicabo corporis praesentium ipsum facilis nihil esse.

Nam amet sunt velit nisi dolorem. Molestias et inventore beatae consequatur ut quam aliquid libero. Magnam et non nobis.

Career Advancement Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

July 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 02 98.8%
  • Evercore 01 98.3%
  • BMO Capital Markets 12 97.7%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

July 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.7%
  • JPMorgan No 97.1%

Total Avg Compensation

July 2026 Investment Banking

  • Vice President (15) $434
  • Associates (45) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (79) $150
  • Intern/Summer Analyst (73) $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

1
redever's picture
redever
99.2
2
kanon's picture
kanon
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
DrApeman's picture
DrApeman
98.9
6
GameTheory's picture
GameTheory
98.9
7
dosk17's picture
dosk17
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
CompBanker's picture
CompBanker
98.9
10
bolo up's picture
bolo up
98.8
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...”