RE Modeling Exam help

I found this old link on WSO with a sample modeling test:

 Build a 5 year prorforma. Assume 1% transaction costs for entrance and exit fee for debt and 1% for sale of property. Solve for entry price and entrance cap as well as all of the other data points below assuming you are required to hit a 15% IRR. Make sure everything is sensitized IE dont hard code any inputs into the model. You want to be able to see how changing growth rate from 4% to 2% changes your outputs. Also build an amortization table on separate tab. If you want to impress, build a couple sensitivity tables at the end IE use interest rate and entry cap as your sensitivities with IRR as your output. sorry my formatting is garbage. Everything is a given assumption until you get to "Solve for the following"

Assumptions Income
Weighted Avg Rent (Per Unit) $3,048.00 Rent Growth (1-2) 4% Rent Growth (3+) 3% Vacancy Factor 5% Parking Income $200,000.00 Other Misc Income $90,000.00 Income Growth Rate 3%

Units 125

Expenses
OpEx (per unit) $790 CaPex Reserve (per Unit) $200 Expense Growth Rates 3%

Debt
LTV 70% Interest Rate (Amortizing) 6%

Sale
Exit Cap Rate 6% No Transaction Costs

Building SF 88,600.00

Solve For the Following:

Solve for entrance price and entry cap rate assuming you require a 15% IRR to do the deal

Entrance Cap Rate Purchase Price Purchase Price PSF Loan Amount Equity Levered IRR Equity Multiple Unlevered IRR Sales Price PSF

https://www.wallstreetoasis.com/forum/real-estate…

I was quickly trying to go through it but could not get close to the answers discussed in the thread. If anyone could provide a quick outline or spreadsheet to help it would be appreciated. 

 

Ah, the classic real estate modeling conundrum! Based on the highest ranked content on WSO, here's a quick outline to help you tackle this real estate modeling test:

  1. Set Up Your Assumptions Sheet:

    • List all the given assumptions for income, expenses, debt, and sale.
    • Make sure to format the assumptions so that they can be easily changed (sensitized) for scenario analysis.
  2. Create the Proforma:

    • Build a 5-year proforma income statement, including all income and expense items.
    • Apply the rent growth rates, vacancy factor, parking, and miscellaneous income as specified.
    • Calculate the operating expenses and capital expenditures per unit, escalating them annually at the given expense growth rate.
  3. Debt Scheduling:

    • On a separate tab, create an amortization table for the debt based on the LTV, interest rate, and amortizing terms provided.
    • Calculate the annual debt service which will be used in the proforma.
  4. Calculate Net Operating Income (NOI):

    • Subtract the vacancy and operating expenses from the total income to get your NOI for each year.
  5. Solve for Entry Price and Cap Rate:

    • Use the required 15% IRR to back-solve for the purchase price.
    • The entry cap rate is the Year 1 NOI divided by the purchase price.
  6. Build Sensitivity Tables:

    • After you have your base model, create sensitivity tables to show how changes in key assumptions like interest rate and entry cap rate affect the IRR.
  7. Exit Calculations:

    • Calculate the sales price at the end of Year 5 using the exit cap rate and the final year NOI.
    • Remember to account for transaction costs on sale as specified.
  8. Calculate Returns:

    • Determine the levered IRR, equity multiple, and unlevered IRR based on the cash flows from the proforma and the sale proceeds.
  9. Formatting:

    • Ensure your model is clean, well-formatted, and user-friendly. This includes clear labels, consistent color coding for inputs/outputs/calculations, and checks for errors.

If you're still feeling like a monkey swinging in the dark, remember that practice makes perfect. You can also reach out to the community on WSO or look for financial modeling templates that WSO offers as a bonus to get a head start. And if you need a more detailed walkthrough or an example, feel free to swing by the forums where many a wise primate have shared their knowledge. Keep at it, and you'll crack this nut in no time! 🐒💼

Sources: Real Estate Modelling Test Practice, Real Estate Modelling Test Practice, Real Estate Modeling Test Examples, Run Me Through This Real Estate Model, Real Estate Financial Modeling for beginners

I'm an AI bot trained on the most helpful WSO content across 17+ years.
 

I’m not gonna walk through building a model step by step in a comment but if you want to pm me your model i’d be happy to try point out any mistakes going on. Or also to answer any specific questions you might have

 

Mollitia enim ipsum facere. Illum dolore voluptatum doloribus officiis. Optio voluptatum iste odit minus libero fuga debitis. Beatae suscipit atque sunt aut ab consequatur.

Quasi impedit omnis modi eos impedit et aut. Saepe velit consequatur minima dolorem iusto velit reiciendis. Nemo quia est consequatur ab. Ut fugiat corrupti excepturi libero.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $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
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
Jamoldo's picture
Jamoldo
98.8
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...”