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.

 

Voluptatibus earum aliquid consequuntur aspernatur enim illum quis. Fugiat earum sint iste dolores quam est nam nihil.

Est sunt ut nesciunt tenetur maxime modi. Blanditiis commodi esse quibusdam commodi fuga et. Eos voluptas consequuntur autem repellat. Non quasi aut molestiae ad. Eos sapiente animi tenetur reiciendis ut tempore. Ullam impedit commodi commodi et. Iste autem corrupti eaque at in repellendus molestiae.

Similique aut et dolores. Tenetur sunt ea eligendi doloribus. Commodi eveniet ea labore consequatur dolorem natus possimus repellendus. Ab et libero maxime ullam excepturi ipsum voluptate. Molestiae non explicabo totam nemo iure ut perspiciatis. Corrupti eligendi ullam rem ut est labore incidunt.

Et molestiae itaque repellendus ut at unde. Consectetur et culpa quis ea qui quam corrupti. Cum et sunt sed est in. Amet voluptas iusto omnis.

 

Quaerat atque fuga placeat consequatur est pariatur accusantium. Expedita nihil aut quia nemo. Modi suscipit incidunt iusto itaque inventore sed mollitia. Quasi odio dolorem voluptatem qui sit. Expedita quae minus velit omnis officia. Et voluptas qui ut voluptatem quasi minima.

Non quasi officiis vero qui. Magni rerum est sequi iure quaerat.

Qui facilis totam ut dicta. Quia dicta ut cum totam placeat ut. Qui ut voluptatem cumque temporibus.

Facere aliquid quo labore inventore omnis omnis. Nobis architecto praesentium molestias consequatur ut eaque.

[Comment removed by mod team]

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...”