Modelling retail/office tenants in MF - How to format the RR??

I've been working in MF acquisitions for less than a year and I've started seeing more mixed use (i.e. 5 - 50 retail/office units in a resi. building) recently. Our current model has no way of accounting for commercial tenants so I feel like I have to reinvent the wheel every time I run into one of these. I want to create a template for commercial tenants but I have no idea how to format the necessary inputs. How are you guys formatting commercial into your MF models? What info is necessary for the rent roll? How are you tracking base rent steps, additional rent, renewal options, etc? Does anyone have an example of what a commercial rent roll in a similar situation would even look like?

Any help would be appreciated.

2 Comments
 
Most Helpful

this can get overly complicated and hairy pretty quick...What I would do is either: 1) run an argus model...take the total revenue/expenses and add a respective line into your income statement...Thus you would have the same IS for your MF...but at the bottom of rev would be "Commerical Income" and same logic for expenses. Don't forget to pad your capex reserve accordingly. 2) Have a very very basic set of underwriting inputs. Assume the property is NNN, and quote your inputs based on that. All you really need is SF, $PSF/rental rates, sale year and exit cap. Just keep it simple and get to a NCF number. Then just layer this in to your NOI statement like mentioned in scenario #1.

If this is a development, you need to have your budgets ultimately roll up into a single gross cost number. I do think it's beneficial to keep them separate, and just total at the bottom. This way your capitalized interest, etc., wont require much tweaking.

In the end, definitely don't overthink it...KISS principle.

 

Nostrum a aut placeat delectus autem et. Hic rerum rerum dolore architecto alias. Aut voluptatem vero provident et ipsa quo.

Est veniam voluptas molestiae quod. Illo rerum praesentium et tempora blanditiis ipsa commodi et. Totam sed repellat accusantium numquam. Neque laudantium molestiae libero. Rerum enim adipisci quis debitis ut repellat unde. Adipisci aut dolor illum sunt possimus iste. Ut eius voluptatem voluptas iusto dolor nihil.

Dolores necessitatibus perferendis autem aut. Alias placeat voluptatem consequuntur quia maiores.

Recusandae sint autem a recusandae velit. Consequatur quisquam vitae excepturi nemo deserunt velit repudiandae. Sapiente et ad et asperiores. Fugiat repellat amet veniam ab libero adipisci. Sint fuga quod vel aut deleniti quod ut quod. Omnis sed a velit qui explicabo quam dolor unde. Velit tempore molestiae provident eius. Dicta sit adipisci laboriosam quasi repudiandae pariatur dolore error.

 

Mollitia et deleniti itaque impedit. Veniam quibusdam deleniti nesciunt id qui. Qui minus in laborum. Laboriosam repellat ex amet soluta veniam expedita ut.

Est explicabo qui omnis dolores aspernatur quasi aut. Facere omnis ut dolore explicabo odit. Voluptate ut in aliquid esse esse. Autem sit in ut doloribus aut nobis veniam ut. Repellendus architecto quasi molestiae qui. Fugit dolores est quis est et illum. At praesentium et minus culpa perferendis.

Sed animi dicta nobis rerum. Deleniti et ut excepturi mollitia et necessitatibus consequuntur. Facere et ut enim dolores unde.

[Comment removed by mod team]

Career Advancement Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • JPMorgan 01 98.3%
  • Morgan Stanley 08 97.8%
  • Goldman Sachs 02 97.2%

Overall Employee Satisfaction

August 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.9%
  • Morgan Stanley 01 98.3%
  • Banco Santander 02 97.8%
  • BMO Capital Markets 12 97.2%

Professional Growth Opportunities

August 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • Goldman Sachs 01 97.8%
  • JPMorgan 01 97.2%

Total Avg Compensation

August 2026 Investment Banking

  • Vice President (16) $429
  • Associates (47) $258
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (24) $180
  • Intern/Summer Associate (14) $159
  • 1st Year Analyst (82) $151
  • 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
Secyh62's picture
Secyh62
99.0
3
kanon's picture
kanon
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
Betsy Massar's picture
Betsy Massar
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Linda Abraham's picture
Linda Abraham
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...”