Atelier 105: Live Proforma Stress Test

Exit Price ($/SF) $925

Hard Costs ($/SF) $370

Senior Debt LTC 75%

Your Investment Amount ($)

Total Project Cost $21,586,395

Gross Exit Value $29,623,125

Required LP Equity (25%) $5,396,599

Net LP Equity Multiple 1.74x

                    Projected Profit
                    +$372,216
                

                    Return on Capital (ROC)
                    74.4%
                

                    Total Payout
                    $872,216
                

*Metrics assume 32,025 Sellable SF, $5M Land Basis, $1M Marine Infrastructure, and a 50/50 LP Waterfall structure. This calculator is for illustrative purposes only and does not guarantee future performance.

Download Raw Master Proforma (.xlsx)