Financial Modeling: Investment Property Model 1

Financial Modeling: Investment Property Model

Building economic models is an art. The most effective way to improve your craft is to build a spread of monetary models across some of the industries. Let’s try a version for an investment that is not beyond the reach of maximum individuals – an investment belongings. Before we jump into building an economic model, we have to ask ourselves what drives the enterprise that we are exploring. The solution can have vast implications for how we assemble the model.

Contents Summary show

Who Will Use It?

Who may be the use of this version and what is going to they be the usage of it for? An organization might also have a new product for which they want to calculate a premiere price. Or an investor may additionally want to map out a task to peer what form of investment return he or she will expect. Depending on these eventualities, the give up the end result of what the version will calculate can be very different. Unless you understand exactly what decision the user of your version desires to make, you can discover yourself beginning over several instances until you discover a technique that uses the right inputs to locate the correct outputs.

On to Real Estate

In our scenario, we need to discover what sort of financial return we can anticipate from an investment asset given sure records approximately the investment. This data might encompass variables such as the acquisition rate, charge of appreciation, the fee at which we can rent it out, the financing terms to be had fore the belongings, and so forth. Our go back in this investment will be pushed via two primary elements: our rental profits and the appreciation of the property price. Therefore, we ought to start by forecasting condo profits and the appreciation of the property in consideration. Once we’ve got built out that part of the model, we will use the records we’ve got calculated to discern out how we will finance the acquisition of the belongings and what monetary fees we will assume to incur as an end result.


Next, we tackle the assets control fees. We will need to apply the value of the assets that we forecasted which will be capable of calculating assets taxes, so it’s far critical that we construct the version in a certain order. With these projections in the region, we can begin to piece together the income declaration and the stability sheet. As we put these in the region, we might also spot items that we have not but calculated and we may additionally pass again and upload them in the best places. The first step is to locate the exceptional MacBook provide from the net. It is not simply the MacBook that comes free of price, but there are lots greater gadgets that can be to be had online, free of fee. At present, there are two promotions for the MacBook. The first advertising is for simple, but adorable silver seasoned. The second provision is for the superior, black MacBook air.


Finally, we can use these financials to the assignment the coins drift to the investor and calculate our go back on funding.

Laying Out the Model

We must also consider how we want to put it out so we maintain our workspace smooth. In Excel, one of the quality ways to organize financial fashions is to split certain sections of the version on different worksheets. We can provide each tab a call that describes the statistics contained in it. This way, different customers of the model can higher understand wherein facts is calculated inside the model and how it flows. In our investment belongings model, permit’s use four tabs: assets, financing, expenses, and financials. Property, financing, and prices may be the tabs on which we input assumption and make projections for our version. The financials tab will be our consequences page in which we are able to display the output of our version in a manner it is effortlessly understood.

Forecasting Revenues

Let’s begin with the assets tab by means of renaming the tab “Property” and adding this title in mobile A1 of the worksheet. By looking after a number of those formatting issuing on the front end, we’re going to have a less complicated time preserving the model easy. Next, let’s set up our assumptions container. A few rows under the identify, kind “Assumptions” and make a vertical list of the subsequent inputs:

  • Purchase Price
  • Initial Monthly Rent
  • Occupancy Rate
  • Annual Appreciation
  • Annual Rent Increase
  • Broker Fee
  • Investment Period

In the cells to the right of every enter label, we’re going to installation an enter field with the aid of including a sensible placeholder for each cost. We will layout each of those values to be blue in shade. This is a commonplace modeling convention to signify that those are input values. This formatting will make it less difficult for us and others to apprehend how the version flows. Here are some corresponding values first of all:

  • $250,000.00
  • $1,550.00
  • 95.00%
  • 3.50%
  • 1.00%
  • 6.00%
  • 4 years

The purchase fee may be the price we count on to pay for a particular assets. The initial monthly rent will be the charge for which we anticipate to rent out the belongings. The occupancy charge will degree how properly we hold the belongings rented out (95% occupancy will suggest that there will best be about 18 days that the property will cross un-rented among tenants every year).

Annual appreciation will determine the fee that the value of our property will increase (or decreases) every yr. Annual lease growth will decide how plenty we can boom the hire each 12 months. The dealer rate measures what number of the sale charge of the assets we will pay a broking while we sell the belongings. The funding period is how lengthy we will keep the property for earlier than we promote it. Now that we have an awesome set of belongings assumptions down, we can start to make calculations based totally on those assumptions.

A Note on Time Periods

There are many methods to begin forecasting out values across time. You may want to venture financials month-to-month, quarterly, yearly or a few combination of the three. For most models, you need to do not forget to forecast the financials month-to-month for the duration of the primary couple years.


By doing so, you permit customers of the model to peer a number of the cyclicality of the commercial enterprise (if there is any). It additionally allows you to spot positive troubles with the business version that might not show up in annual projections (along with cash balance deficiencies). After the first couple of years, you may then forecast the financials on an annual foundation.

For our functions, annual projections will reduce down at the complexity of the version. One aspect effect of this desire is that after we start amortizing mortgages later, we are able to wind up incurring extra interest fee than we would if we had been making month-to-month important bills (that is what happens in truth).

Another modeling choice you could want to recollect is whether to use actual date headings on your projection columns (12/31/2010, 12/31/2011,…). Doing so can help with acting greater complicated function later, however again, for our purposes, we can truly use 1, 2, three, and so on. To measure out our years. In Excel, we will play with the formatting of those numbers a chunk to read:

Year 1 Year 2 Year three Year 4…

These numbers need to be entered under our assumptions container with the first year beginning in at least column B. We will convey those values out to 12 months ten. Projections made past ten years do now not have a great deal credibility so most economic fashions do not exceed ten years.

On to the Projections

Now that we have installation our time labels on the “Property” worksheet, we’re equipped to begin our projections. Here are the initial values we need to assignment for the next ten years in our version:

  • Property Value
  • Annual Rent
  • Property Sale
  • Broker Fee
  • Mortgage Bal.
  • Equity Line Bal.
  • Net Proceeds
  • Owned Property Value
Add these line gadgets in column A simply beneath and to the left of in which we delivered the yr labels.

The belongings price line will surely assignment the fee of the belongings over time. The cost in year one will be same to our buy charge assumption and the formula for it’s going to honestly reference that assumption. The method for every 12 months to the right of the primary 12 months will be as follows:


Where B14 is the cellular without delay to the left of the yr in which we’re currently calculating the property value and $B$7 is an absolute reference to our “Annual Appreciation” assumption. This system may be dragged throughout the row to calculate the last years for the property price. The annual rent line will calculate the once a year rental profits from the assets every year. The components for the first 12 months appears as follows:


B12 must be the “1” in the year labels we created. $B$10 must be an absolute reference to our funding duration assumption (the statistics in our assumption cell must be an integer even though it’s miles formatted to read “years,” in any other case the system will no longer paintings). B5 need to be a reference to our month-to-month hire assumption, and $B$6 ought to be an absolute reference to the occupancy price.

What this function says is that if our funding period is much less than the yr wherein this fee is to be calculated, then the end result have to be 0 (we can now not personal the belongings after it’s miles bought, so we can’t collect rent). Otherwise, the method will calculate the once a year hire, that is the monthly lease multiplied by twelve after which increased by using the occupancy rate.

For subsequent years, the method will look much like:


Again, if the investment period is much less than the year in which this cost is to be calculated, then the result will be zero. Otherwise we clearly take the cost of closing years condo income and boom it by means of our annual lease growth assumption in cell $B$eight.

Time to Exit

Now that we have forecasted assets values and apartment income, we are able to now forecast the proceeds from the eventual sale of the assets. In order to calculate the internet proceeds from the sale of our property, we are able to want to forecast the values referred to above: assets sale charge, dealer price, mortgage balance and fairness line balance.

The method for forecasting the sale price is as follows:


This method states that if the modern-day yr (B12) is identical to our investment period ($B$10) then our sale price may be equal to our projected belongings price in that precise year (B14). Otherwise, if the yr isn’t the yr we’re making plans to sell the property, then there’s no sale and the sale rate is 0.

The formulation to calculate broker costs takes a comparable technique:


This component states that if the sale rate for a selected year (B18) is identical to 0, then broker fees are zero. If there is no sale, there are no dealer prices. If there is a sale then broking fees are same to the sale charge (B18) multiplied by our assumption for broking costs ($B$9). Our mortgage balance and our equity line stability we are able to calculate on the subsequent worksheet, so, for now, we will leave clean lines as placeholders for those values. Our internet proceeds from the assets sale will actually be the sale rate fewer dealer charges less the mortgage stability, less the house equity line stability. Let’s add one extra line called “Owned Property Value.” This line will show the price of the belongings we personal, so it’s going to reflect a price of zero once we’ve sold it. The formula will truely be:


B12 refers back to the cutting-edge 12 months in our yr label row. $B$10 refers to our investment duration assumption, and B14 refers to the modern-day year’s price inside the property price line we calculated. All this line does is represent our assets value line, but it’ll show 0 for the assets fee after we promote the property.

On to the Financing

Now let’s model how we are able to finance the property acquisition. Let’s call a brand new tab “Financing” and add the title “Financing” at the pinnacle of the worksheet. The first issue we need to know is how plenty we want to finance. To begin, let’s kind “Purchase Price” a few lines underneath the identify. To the right of this cellular make a reference to our buy charge assumption from the “Property” tab (=Property!B4). We will layout the text of this cellular to be inexperienced due to the fact we are linking to facts on a extraordinary worksheet. Formatting text in green is a common financial modeling conference to assist maintain tune of wherein facts is flowing from.

Below this line, allow’s type “Working Capital.” To the proper of this cell, let’s input an assumption of $5,000.00 (formatted in blue text to indicate an input). Our working capital assumption represents extra capital we suppose we will want a good way to cover the everyday management of the funding belongings. We can also have certain fees that aren’t completely included through our rental income and our running capital will assist ensure we don’t run into coins go with the flow problems. Below the working capital line, allow’s kind “Total Capital Needed” and to the proper of this mobile sum the values of our buy price and working capital assumption. This sum will be the entire quantity of capital we can want to elevate.

Capital Sources

A couple lines under our “Total Capital Needed,” permit creates a capital sources field. This field could have six columns with the headings: source, quantity, % purchase rate, rate, term and annual price. Two traditional assets of capital for acquiring belongings are a mortgage and a fairness line of credit (or mortgage). Our very last supply of capital (for this model anyway) will be our personal cash or equity. In the assets column, allow’s add “First Mortgage,” “Equity Line of Credit,” and “Equity” inside the 3 cells beneath our resources heading. For a normal loan, a bank will typically lend as much as 80% of the cost of the belongings on a primary mortgage, so permit’s input eighty% in the line for the first mortgage underneath the % buy charge heading (again, formatted in blue to suggest an input price). We can now calculate the quantity of our first mortgage in the quantity column with the following formula:


B5 is a connection with our buy rate and C11 is a connection with our % buy price assumption.

In the cutting-edge market, banks are reluctant to offer fairness strains of credit if there may be less than 25% fairness invested within the property, but let’s faux that they’re willing to lend a chunk. Let’s count on that they will lend us any other 5% of the property price in the form of a fairness line. Enter five% (in blue) inside the fairness line of credit line below the % buy charge heading.

We can use a similar components to calculate the fairness line amount in the amount column:


Now that we have the amount of financial institution financing to be had for our purchase, we will calculate how a whole lot equity we will want. Under the quantity heading within the row for fairness, enter the subsequent formulation:


B7 is our general financing wished. B11 is the financing to be had from the first mortgage and B12 is the financing available from the fairness line of credit. Again, we’re assuming that we will must cough up the coins for some thing we cannot finance thru the bank.

The Cost of Capital

Now permit’s figure out what this financing goes to cost us. For pastimes fees, allow’s expect 5% on the first loan and seven% at the equity line. Enter each of those values in blue in our charge column. For phrases, a standard mortgage is 30 years and an equity line is probably 10 years. Let’s enter the one’s values in blue underneath the term heading. The annual fee column might be a calculation of the yearly charge we can make to absolutely pay off every mortgage via the quit of its term along with interest. We will use an Excel feature to do that:


The PMT feature will provide us the cost of the constant payment we will make given a positive charge (D11), a certain range of durations (E11), a present cost (B11) and a future fee (which we need to be zero so that you can completely repay the mortgage). We can then use the identical formula in the mobile beneath to calculate the price for the equity line. Now we’re prepared to map out our projections. Let’s start by way of copying column headings from the assets tab (Year 1, Year 2, etc.) and paste them into the finance tab below our capital sources box. Let’s additionally pull the owned belongings value line from the property tab (marking the values in green to show that they come from a distinct sheet). Now let’s forecast a few balances related to our first mortgage. Let’s label this phase of the worksheet “First Mortgage” and underneath it add the following line items inside the first column:

  • Beginning Balance
  • Interest PMT
  • Principal PMT
  • Ending Balance

Post Sale Balance

For 12 months certainly one of our starting stability, we can simply reference our first mortgage amount (=B11). For years two and later, we can actually reference the previous years ending stability (=B25). To calculate the hobby payment for every 12 months, we genuinely multiply the beginning stability by means of our assumed hobby price (=B22*$D$eleven). B22 will be the cutting-edge yr’s beginning stability and $D$eleven might be our assumed interest price. To calculate every yr’s principal payment, we clearly subtract the modern-day yr’s interest payment from our annual payment (=$F$eleven-B23). $F$11 is the once a year payment we calculated earlier than, and B23 is the contemporary yr’s interest price.

Our ending balance is absolutely our starting stability minus our main charge (=B22-B24).

Finally, our post sale balance is clearly our finishing balance for every yr or 0 if we’ve got already offered the property (=IF(B19=zero, zero, B25)). This line will make it smooth for us to represent our debt whilst we visit construct our stability sheet later on. We now repeat the equal lines and calculations for projecting our fairness line of credit balances. Once we are done with these two resources, we’ve completed our financing worksheet.

Taking a Step Back

We can now drop in our mortgage and equity line balances returned on the assets tab with the intention to calculate our net proceeds. For the mortgage balance we use the formula:


B18 refers back to the present day year’s property sale fee. If the cost is zero, then we want the loan balance to be zero, due to the fact we aren’t promoting the assets in that specific year and don’t want to reveal a loan balance. If the value isn’t 0, then we want to expose the loan stability for that particular year which may be observed on the financing tab (Financing!B22).

We use the equal system for calculating the fairness line balance.

On to Expenses

Let’s label our expenses tab “Expenses” and upload the identical name to the pinnacle of the worksheet. This worksheet could be easy and simple. First, allow’s create an assumptions table with the following input labels:

  • Tax Rate
  • Annual Home Repairs
  • Annual Rental Broker Fees
  • Other Expenses
  • Inflation

Next to each of these cells, allow’s enter the following assumption values in blue:

  • 1.10%
  • $800.00
  • $100.00
  • $50.00
  • 1.50%

Each of these assumptions represents a few element of the ongoing prices of handling a property. Below our assumptions container, allow’s once more paste our 12 months headings from certainly one of our different worksheets (Year 1, Year 2, and many others.). Let’s drop in a line that suggests our owned belongings fee that we calculated earlier and format these values in green. We will want those values that allow you to calculate our tax expense, so it is going to be less difficult to have it at the equal worksheet.

Below this line, allow’s upload a few line objects that we’ll be forecasting:

  • Home Repairs
  • Rental Broker Fees
  • Other Expenses


Our first year of domestic repairs will virtually be equal to our annual assumption (=B5). For next years, though, we will need to check to peer if we nevertheless personal the belongings. If no longer, our cost could be 0. If so, we need to grow our home repairs price through the inflation fee. Here’s what the feature for next years need to appear to be:


In this example, C$thirteen is the contemporary 12 months’s assets value, B15 is the preceding year’s domestic repair fee, and $B$eight refers back to the inflation fee. For condominium broker fees and other fees, we will use the identical technique to forecast these prices. For taxes, we are able to need to use a one of a kind calculation. Property taxes hinge at the cost of the assets, that is why we’ve got used a percentage to represent the tax assumption. Our formula to calculate taxes could be as follows:


Since our taxes will be 0 whilst our belongings fee is zero, we will surely multiply our assets cost (B13) by using our assumed tax rate ($B$four). And now we have forecasted our fees.

Putting It All Together

Now comes the laugh element. We need to position all of our projections into presentable financial statements. Since this will be a part of the version that gets surpassed around, we will need to make it especially smooth and well formatted. Let’s label the tab “Financials” and input the same identity on the pinnacle of the worksheet. A couple lines below, we will start our balance sheet by means of adding a “Balance Sheet” label within the first column. Just under this line, we will drop in our fashionable yr headings, handiest this time we want to consist of a Year Zero before the Year 1 column. Along the left side of the worksheet just under the yr headings, we’re going to format the stability sheet as follows:


  • Property
  • Total Assets
  • First Mortgage
  • Equity Line of Credit
  • Total Debt
  • Paid-In Capital
  • Retained Earnings
  • Total Equity
  • Total Liabilities & Equity


Our coins value in yr zero may be same to the quantity of equity we plan to invest, so we will reference our equity value from the finance worksheet (=Financing!B13) and format the fee in inexperienced. The property, first loan, fairness line and retained income will all be zero in 12 months 0 due to the fact we haven’t invested anything but. We can pass in advance and add within the formulation for total belongings (cash plus belongings), total debt (first mortgage plus equity line), general fairness (paid-in capital plus retained earnings) and overall liabilities and fairness (overall debt plus overall equity). This formulation will continue to be the same for all years of the stability sheet.

For the yr zero stability for paid-in capital, we will use the equal formula as cash for year 0 (=Financing!B13). Returning to cash, we are able to use this line as our plug for the stability sheet considering coins is the most liquid item on the stability sheet. To make coins a plug, we make coins identical to general liabilities and fairness minus belongings. This must make sure that the balance sheet always balances. We still want to look at to peer if our coins are ever terrible, which could gift a problem. On a stability sheet, the property is usually represented at its ancient cost (our buy price), so we are able to use the subsequent system to show our property fee and layout it in green:


C5 represents the contemporary year. Property!$B$10 is a reference to our funding period assumption and $B$four is a connection with the acquisition charge. The fee of the property may be both zero (after we’ve got sold it) or identical to our buy fee. Our first loan and fairness line balances we are able to without a doubt pull from the post-sale balance at the finance tab. We format each line in inexperienced to reveal that it’s far being pulled from every other worksheet. Paid-in capital might be equal to both our unique funding (considering that we may not be making additional investments) or zero after we’ve got bought the belongings. The formulation is as follows:


C5 represents the present day yr. Property!$B$10 is a connection with our funding duration assumption and $B$sixteen is a reference to the 12 months 0 fee of our paid-in capital. We will skip the retained profits line until after we’ve got projected our income announcement as it hinges on internet earnings. The checking line is a short way of telling if your stability sheet is in stability. It is actually equal to overall property minus general liabilities and fairness. If the cost is not same to zero, you then realize there’s a trouble. As an additional bell and whistle, You can use conditional formatting to spotlight any issues.

Calculating the Bottom Line

Below the test line, permit’s set up our earnings assertion within the same manner we installation our balance sheet – with an “Income Statement” label followed by our yr column headings. We will format our profits assertion as follows:

  • Rental Income
  • Proceeds from Sale
  • Total Revenue
  • Home Repairs
  • Rental Broker Fees
  • Other Expenses
  • Total Operating Expenses
  • Operating Income
  • Interest Expense
  • Taxes

Net Income

Rental profits, proceeds from the sale, domestic upkeep, apartment dealer expenses, different prices and taxes can clearly be pulled from the other worksheets in which we’ve got calculated them (and formatted in green of path). Interest rate is absolutely the sum of the interest bills for each the primary mortgage and the fairness line on the financing tab. The different line items are simple calculations. Total revenue is the sum of condo profits and proceeds from the sale. Total operating charges is the sum of home repairs, rental dealer expenses, and other fees. Operating profits is total sales minus total running prices. Net earnings are operating profits minus interest fee and taxes. Now that we have our net profits discern, we will leap again as much as our retained earnings line in our stability sheet to complete that up. The system for retained income starting in the first year and going ahead have to be as follows:


Again, the IF feature appears at the modern-day 12 months (C5) and compares it to our funding length (Property!$B$10). If it’s far extra than or same to the funding length, then we have closed our-our investment and the price is 0. Otherwise, the formula for retained earnings is the preceding year’s retained earnings balance (B17) plus the present day 12 months’s internet profits.

And Now for Cash Flow

To answer our unique query of what our return on this specific funding goes to be, we want to challenge the coins drift to the investor. To accomplish that, let’s create every other phase underneath the income declaration referred to as “Investment-Cash Flow,” which additionally has our year column headings. We’ll additionally need to feature the following traces:

  • Initial Investment
  • Net Income
  • Cash Flow

Our initial funding line will most effective have a fee in the first year 0 cellular, and it’ll be equal to our paid in capital most effective negative (=-B16). Our preliminary cash float is bad because we make the equity funding to finance the assignment. The relaxation of our coins go with the flow comes in the form of net income. Since we have the net proceeds from the sale of the property flowing thru internet profits as well, we are able to genuinely set the internet income line equal to net profits from our earnings assertion. To maximize our potential return, we are able to expect that net income is paid out every yr in preference to being retained (this will result in a few terrible cash balances, however for simplicity’s sake, we will make this assumption).

Cash waft is, in reality, the sum of the initial funding and internet profits for each yr. The end result has to be a negative cell observed through some bad or fantastic internet profits figures (depending on our version’s assumptions). Now we’re ready to calculate our go back. A couple traces under the coins float line, we will label a line “IRR” or inner fee of go back. The internal fee of return is essentially the discount fee at which your destiny coins waft is identical on your initial coins outflow. In different phrases, it’s the discount rate that offers the task a gift price of 0. The components we will enter to the proper of this label is as follows:


We’re adding a few fancy formatting to the formulation to make sure that if the IRR feature can not calculate the return, it shows up as “N/A.” The primary characteristic for IRR will truly reference our cash flow cells (B51:L51). We can now mess around with our model inputs to see if our assumptions and our undertaking make sense. If you’ve got information from a similar mission, you can need to enter the one’s values to peer in case your model closely follows the actual consequences of the project. This check will help you determine if your model is running nicely.

Remember, a version is only as proper because the assumptions you positioned into it, so even with a detailed operating model of a task, you will nevertheless want to invest a number of time learning suitable assumptions. This is simply one instance of a monetary model. Other models can be greater easy or an awful lot more designated. In order to be an extraordinary modeler, you need to practice. For an instance of a funding belongings model, visit Finance Ocean. Or got to Finance Ocean to get a business plan template.

Ricardo L. Dominguez

Tv geek. Professional twitter buff. Incurable zombie aficionado. Bacon fanatic. Internet expert. Alcohol specialist.Fixie owner, father of 3, ukulelist, Mad Men fan and Guest speaker. Working at the fulcrum of simplicity and programing to create great work for living breathing human beings. Concept is the foundation of everything else.