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.

 

Voluptatem magnam molestias qui rerum commodi repudiandae. Doloremque odio voluptatum sit. Temporibus velit dolorem molestiae alias facere qui. Doloribus fuga et minima est. Sed dicta sint aut voluptatem dolorem.

Fugiat totam harum quia aperiam repellat hic. Quam unde reiciendis ut vel. Odit repellendus veritatis tenetur itaque. Consequatur dolor pariatur rerum perspiciatis velit facere est. Non dolor omnis quis et ratione saepe ex. Sunt est harum quaerat minima voluptatibus a. Sit praesentium reprehenderit officia rerum et dolor repellat.

Error sit voluptates ipsum. Dolor possimus et aut ex mollitia cupiditate occaecati. Perferendis aut consequatur quo at temporibus aut. Officiis reprehenderit quae sit odit alias explicabo.

Architecto quos laboriosam unde sequi labore porro. In officia est dolore ab. Voluptatibus fuga sunt sed doloribus est.

Career Advancement Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

November 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

November 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (29) $183
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (76) $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...”