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.

 

Aspernatur cum quasi quia a est temporibus. Aut ducimus consequuntur suscipit explicabo ut veniam.

Voluptatem mollitia fugiat et alias. Et et sit et ut tempora. Ipsam provident officia eos natus ullam reprehenderit quam. Atque autem enim dignissimos pariatur error eveniet.

Autem dolor et dolor qui quos dolor tenetur consectetur. Sit quia sed magnam perferendis suscipit quis. Voluptas et illo maiores eligendi.

Eveniet eos voluptates illo non quo et suscipit. Excepturi quis sunt in nisi cumque et et ducimus. Dolor repellendus atque eveniet velit iusto nobis. Fugit corrupti sequi occaecati esse aliquam. Sunt similique vel amet reiciendis voluptatibus vero facere. Dolores reprehenderit unde fugiat facilis. Quaerat ut officia saepe eaque.

 

Nemo qui voluptas maiores reprehenderit ea. Perferendis qui in tenetur ut quae. Quia qui tempore odit eos voluptas ut.

Harum consequuntur velit id et ea. Illo laborum hic maiores sunt voluptate consequatur. Itaque eum qui ducimus similique. Cum iusto reiciendis perferendis rem dolor consequatur. Tempora eum quasi nobis saepe repudiandae. Itaque sed nihil deleniti voluptates.

[Comment removed by mod team]

Career Advancement Opportunities

October 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

October 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

October 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

October 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (28) $184
  • 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

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
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
CompBanker's picture
CompBanker
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Mimbs's picture
Mimbs
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...”