Refi and changes in debt structure modeling

I'm trying to figure out how to model debt structures into a deal. This may be a stupid question, but how would you go about modeling in a refinance after construction... That is, if your first tranche is looked at as the construction loan, but goes from say 8% to 4% during first year of being constructed, how do you ultimately reflect that in your DSC in the pro forma... I can do it, but its really ugly, and pretty static.

I was hoping to get some best practices, or ideas on how to best handle these. Thanks in advance.

11 Comments
 

Hmm, not sure we are on the same page. I just looked on a past thread, and they talked about modeling a take-out loan. Is a take-out similar to refinancing? Construction loan>>perm loan? I'm trying to better understand how to model this process (will I need two separate tranches, two separate debt sheets, does T2 pay off T1 after construction, then feed back into the DSC line with the new T2 rate)?

 

I don't work with construction loans, but it sounds the same as a refi (you're just replacing an existing loan with a new loan). I assume the principal debt balance will likely stay the same, so it's up to you whether you want to show it as a separate debt tranche or just change the amort and interest following the closing period. Your DSC is just pulling the amort and cash interest so should be easier in one traunche.

 

If it's a monthly model, for the month after close just link to the lower interest rate. If it's an annual model, then you'll just have to take the % of 12 months. So if it's 8% during first 7 months going to 4% for the last 5 months, the total interest will be (avg balance during first 7 mo * 8% / 12 * 7) + (avg balance during next 5 mo * 4% / 12 * 5)

 

So much misinformation here.

A Refi and take-out loan are theoretically the same thing. The reason it's called a take-out loan is because you are "taking out" the construction loan, which is at a much higher rate, and replacing with a loan when the asset has stabilized. Same concept as a refi.

As for modeling, it's not a question that each loan needs to be modeled separately. There are 1,000 reasons for this, first and foremost is error checking and intuitiveness of the model. Plain and simple, two loans, two separate debt calculations, two separate tranches.

 

Lol ... thank you! Yea, I wasn't quite sure we were on the right track before.

So, the pro forma then would have 1 DSC line. Lets say construction is over mo. 24. Do you pay off the first loan with the 2nd, and then just manually begin pulling the new required DSC into the line on the proforma? Or is there a better, smoother way to do this (I guess this was the original question)?

 

Qui suscipit cum ut doloribus voluptas dolorum. Blanditiis consequatur est voluptas. Quas deleniti alias cumque et. Quo consequatur ut omnis consequatur libero. A odio tenetur minus. Suscipit ratione et aut veniam iusto ea eveniet.

In dolorum nihil et voluptatem atque facere optio voluptate. Ea saepe aspernatur saepe et molestiae voluptatem ut. Ex ab aut eaque dolore et. Ipsam esse dicta distinctio aspernatur tenetur sunt.

Career Advancement Opportunities

June 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

June 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

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.9%
  • Morgan Stanley 06 98.3%
  • JPMorgan 01 97.7%
  • Goldman Sachs 02 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (44) $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
BankonBanking's picture
BankonBanking
99.0
3
kanon's picture
kanon
99.0
4
Secyh62's picture
Secyh62
99.0
5
CompBanker's picture
CompBanker
98.9
6
GameTheory's picture
GameTheory
98.9
7
Betsy Massar's picture
Betsy Massar
98.9
8
dosk17's picture
dosk17
98.9
9
DrApeman's picture
DrApeman
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...”