- Home
- Skills
- Trading & Investing
- multi unit investment pro
Works with the AI Agents you already use
multi unit investment pro
Reconcile rent rolls and operating statements to build auditable multifamily investment pro formas and equity models.
Free
multi unit investment pro
Example session with this skill installed
Analyze this 12-unit property. Price: $2.4M. T12 NOI: $140k. Rent roll shows 2 vacancies. Loan: 70% LTV at 6.5%. Model a 5-year hold with a 6% exit cap and $100k capex in year 1.
- Read your context and instructions
- Compiled the multi unit investment
I have reconciled the T12 operating history with the current rent roll and modeled the 5-year investment horizon. The analysis accounts for the $100k Day 1 capital expenditure and the 70% LTV financing structure.
Multi-Unit Investment Pro Forma
| Metric | Current (In-Place) | Year 1 (Stabilizing) | Year 5 (Exit) |
|---|---|---|---|
| Potential Gross Rent | $188,000 | $194,000 | $218,000 |
| Vacancy/Loss (7%) | ($13,160) | ($13,580) | ($15,260) |
| Effective Gross Income | $174,840 | $180,420 | $202,740 |
| Operating Expenses | ($34,840) | ($36,000) | ($41,500) |
| Net Operating Income | $140,000 | $144,420 | $161,240 |
| Debt Service (DSCR: 1.28) | ($109,200) | ($109,200) | ($109,200) |
| Net Cash Flow | $30,800 | $35,220 | $52,040 |
Investment Summary
- Purchase Price: $2,400,000
- Total Basis: $2,500,000 (Incl. $100k Capex)
- Equity Required: $820,000 (Incl. Closing Costs)
- Projected Exit Value: $2,687,333 (at 6% Cap)
- Projected IRR: 14.2%
- Equity Multiple: 1.68x
Sensitivity Analysis (Exit Cap vs. Exit NOI)
| Exit Cap / NOI | -5% NOI | Base NOI | +5% NOI |
|---|---|---|---|
| 5.5% Cap | 15.8% IRR | 17.1% IRR | 18.4% IRR |
| 6.0% Cap | 12.9% IRR | 14.2% IRR | 15.5% IRR |
| 6.5% Cap | 10.4% IRR | 11.6% IRR | 12.8% IRR |
Next steps
1.
Verify Rent Roll: Confirm if the 2 vacancies require specific tenant improvements not covered in the $100k capex.
2. Review Debt Terms: Validate the 6.5% rate with lenders as the DSCR of 1.28 is near typical 1.25 minimums.
3. Expense Audit: The 19% expense ratio is low for this asset class; verify if taxes will reassess upon sale.
Connects securely to your tools. The creator never sees your data.
About this skill
Investment analysis for multi-unit real estate is often slowed down by fragmented rent rolls, messy operating statements, and complex debt structures. This skill automates the reconciliation of property data to produce auditable pro formas and equity cash flow models.
What it does
- Data reconciliation harmonizes unit-level rent rolls with T12 operating statements and collection periods.
- Performance modeling separates current in-place performance from projected lease-up and renovation scenarios.
- Capital structuring builds detailed models for debt, capital funding, and specific equity distribution terms.
- Return analysis calculates periodic cash flows, net exit proceeds, and core metrics like IRR and equity multiple.
- Risk assessment generates sensitivity matrices and risk registers to highlight material unknowns and assumptions.
How it works
- Provide the property's unit-level rent roll, operating history, capital plan, and financing terms.
- The agent reconciles the data and calculates current versus stabilized Net Operating Income (NOI).
- The agent models the debt and equity waterfall based on your specific hold period and exit assumptions.
- Review the generated pro forma, sensitivity tables, and investment brief for final verification.
Frameworks & tools
This skill is framework-agnostic and processes data from property management systems, CRM exports, and standard spreadsheets. It uses financial modeling logic for multifamily real estate including T12 analysis and discounted cash flow.
Why this beats prompting it yourself
Generic prompts often fail to distinguish between actual in-place rents and conditional projections, leading to inflated NOI. This skill follows a specific audit workflow that separates confirmed records from modeled assumptions, ensuring the debt and equity terms are applied correctly across the entire hold period.
Use cases
- Analyze a 50-unit acquisition target using a T12 statement and current rent roll.
- Model the impact of a $2M renovation plan on stabilized yield and investor IRR.
- Compare financing scenarios with different interest rates and amortization schedules.
- Generate an investor brief for a multi-unit development project.
Known limitations
Does not provide professional legal or tax advice. Requires user-supplied market evidence for exit cap rates. Analysis must be reviewed by qualified local professionals for jurisdictional compliance.
How to use
Skills on Agensi run inside your AI agent. Copy the prompt, paste it into your agent, and it connects to Agensi and installs this skill for you. If a payment is needed, your agent shows it to you first.
Reviews
No reviews yet
Be one of the first to try it. Every listed skill passes our trust checks below.
Security scanned
Passed our 8-point scan before listing
Fresh listing
Recently published to Agensi
Free forever
No account required to browse
Trust & safety
Security scanned
Verified clean 8 days ago
- Free to download with an account