Can anyone review my modeling test answers? - Super Modelers Wanted

I am currently in a buyside sales role, wanting to break into acquisitions at REPE. Having a modeling test next week. Can somebody review my answer for this modeling test I found in the forum? (Or even better, show me your own?)

Link to file

I'm already in REPE but I'm basically a sales guy (RFP for funds) and I'm not sure if I'm in the right direction. Any pointers and suggestions would be appreciated.

I know my work is pretty amateur and there's got to be mistakes - the goal here is to finalize a mental template beforehand so my mind doesn't break down in my two-hour test. I'm also interested in what would be an "acceptable range" solution in this kind of two-hour test.

22 Comments
 
 

Can I have some input on why this is a "Maximum" debt yield instead of Minimum? I'm assuming this is a metric for the lender's point of view to assess risk of lending like LTV and DSCR.

It would make sense for me if the 6% hurdle was a minimum, but can you share your insights?

 

Thought the topic was dead too so I removed my answer yesterday.

My model should be correct. https://we.tl/t-eyk2qgsZLM

If anyone could teach me how to model a catch up (I understand the concept but not the formula and how it should be tied to the other formulas in the waterfall) it would be really nice.

Thanks for the answer about the debt yield we don't have this in Europe.

 

Hi all, seems like I had a modeling test after all. After the test and subsequent steps I have managed to get the offer! Thanks everyone for the tips and offers.

I’d like to give my thanks and thumbs up to EuReChimp as I tried to replicate his format during the test. This helped me a lot, and saved tons of time.

In comparison to the case study here, it was very similar except the below were some key differences. - Not development, but an existing office. - 5+ tenants with different expiration dates, must model downtime and free rent for new tenants. - New tenants will come in at market rent, where you will have to come up with the right figure based on the location and comps that were given. - 1 page IC memo/investment rationale on Word >> I bought a $200 REFM case study that had this and mimicked this - I added some sensitivities, especially as the market rent was open to different opinions. I laid out some upside and downside case and mentioned this in the IC memo, and got good feedback.

Thanks guys!

 

Hi! Would you mind sharing your complete model? I think the model EuREchimp shared is expired. I'm also preparing for my REPE modeling test and think this would be super helpful! 

Thank you!

 

Might be a dumb question, but when you're calculating your general vacancy, why do you use min(1-general occupancy,0) when your if statement comes out to become false as opposed to just 0? When will this false statement ever trigger the 1-gen occupancy to ever be smaller than 0?

I'm relatively new to this modeling thing.

 

Minima doloremque possimus aut et. Et voluptas deleniti velit vero earum eius. Eveniet autem iusto qui vel nulla eos qui consequatur.

Corporis omnis sit aut explicabo. Nemo praesentium illo aut ea eum soluta. Et ipsum vitae optio amet architecto neque ea. Sunt suscipit odit possimus impedit nostrum sit.

Iusto magnam doloremque omnis molestiae. Possimus veniam fugiat provident dolorem. Dignissimos corrupti qui corporis. Sapiente nam sit provident voluptatem.

Quam ut voluptatem natus facilis modi ea natus. Tempore beatae provident esse quibusdam necessitatibus iusto dolores. Quaerat illum cumque in totam quis consequuntur. Aut doloribus ea ad voluptate quidem voluptate. Quaerat autem consequatur ipsam qui maiores iusto.

 

Laboriosam corrupti enim iure voluptatem. Architecto accusamus rem culpa minima nemo sed.

Et blanditiis exercitationem ipsa animi suscipit quos rerum impedit. Id sapiente adipisci et. Est nemo ipsa voluptatem. Ab eveniet dolor est voluptatibus earum cupiditate corporis. Non dolores eos omnis enim reiciendis quae vitae. Molestias et ut id suscipit nihil. Numquam id incidunt ex iusto.

At fuga aut voluptatibus. Delectus fugiat est incidunt dolorem et. Voluptatem amet aut sint dolores soluta magnam placeat. Architecto sed quos quo praesentium aut soluta sit. Ab quo est laborum delectus et. Ea voluptas autem odit dignissimos voluptatem nesciunt.

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.4%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.3%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Evercore No 98.9%
  • Morgan Stanley 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 06 98.4%
  • Goldman Sachs 01 97.8%
  • JPMorgan No 97.3%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (49) $260
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (25) $178
  • 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

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
GameTheory's picture
GameTheory
98.9
6
Betsy Massar's picture
Betsy Massar
98.9
7
DrApeman's picture
DrApeman
98.9
8
dosk17's picture
dosk17
98.9
9
CompBanker's picture
CompBanker
98.9
10
numi's picture
numi
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...”