Real estate finance, affordable housing underwriting, mixed-use development, and place-based strategy.
Full 4% LIHTC development pro forma for a 51-unit mixed-income affordable housing project in Mattapan, Boston. Eight interconnected worksheets covering credit pricing, multi-source capital stacking, and 23-year operating projections.
Full private equity acquisition model for a 240-unit Class B value-add apartment. 36-month levered DCF, dual-tranche debt, renovation pipeline, and two-tier GP/LP waterfall with promote.
Ground-up 90-unit luxury multifamily on a city-owned North End site, designed to facilitate residential-to-office conversion. Full development model with SOFR construction loan, lease-up engine, and three-tier GP/LP waterfall.
Full development and operating financial model for a 12-acre agro-hospitality resort in Bomfa, Ghana. Covers $2.9M capitalization, revenue waterfall across farm, lodging, and events, and a 10-year IRR analysis for equity investors.