Build-to-rent apartments: 240 units
Ground-up apartments built, let and held for five years, then sold at a 5.25% yield. Covers land, build, finance and an operating income forecast.
Explore 27 worked real estate development proformas across the US, UK and Australia, covering multifamily, build-to-rent, for-sale housing, land development, industrial, self-storage, mixed-use and condominiums. Each interactive example shows land, costs, financing, revenue, cash flow and returns. Choose your region to see the nine relevant templates.
Public examples are free to view. To edit one, save a copy in an Aprao account or start a free seven-day trial. These are working online models, rather than downloadable Excel templates.
New to modeling? Read our guide to real estate development proformas.
Looking for a US starting point? Explore nine US real estate development proforma templates.
Ground-up apartments built, let and held for five years, then sold at a 5.25% yield. Covers land, build, finance and an operating income forecast.
Two buildings with five suites, let on full repairing and insuring leases, held for three years, then sold at a 5.75% yield.
Two-phase for-sale scheme of terraced and detached houses with exchange deposits, phased completions and a development facility.
Greenfield land promoted and serviced in two phases, then sold as serviced plots to housebuilders, with two commercial pads and a JV equity partner.
Purpose-built rental houses held for five years, then sold as a stabilised portfolio at a 5.5% yield, with operating income and finance.
Three-storey facility with 980 units, built over 12 months, held for three years, then sold at a 6.25% yield with ancillary income.
Five-storey podium with apartments above ground-floor retail, held for five years, then sold. Shows two operated assets in one appraisal.
Off-plan sales tower with 10% exchange deposits, phased completions and a development facility, covering 120 apartments including four penthouses.
A simple single-phase scheme of six terraced houses with exchange deposits and a small development facility. Suited to smaller, lower-volume developers.
Ground-up apartments built, stabilized, held for five years, then sold at a 5.25% cap rate. Covers land, build, finance and an operating income forecast.
Two tilt-up buildings with five suites, leased on NNN terms, held for three years, then sold at a 5.75% cap rate.
Two-phase for-sale community with buyer deposits, phased closings and a construction loan. Covers 28 townhomes and 24 detached homes.
Raw land entitled and serviced in two phases, then sold as finished lots to homebuilders, with two commercial pads and a JV equity partner.
Purpose-built rental community held for five years, then sold as a stabilized portfolio at a 5.5% cap rate, with operating income and finance.
Three-story facility with 980 units, built over 12 months, held for three years, then sold at a 6.25% cap rate with ancillary income.
Five-story podium with apartments above ground-floor retail, held for five years, then sold. Shows two operated assets in one appraisal.
For-sale tower with 20% buyer deposits, phased closings and a construction loan, covering 120 units including four penthouses.
A simple single-phase scheme of six townhomes with buyer deposits and a small construction loan. Suited to smaller, lower-volume developers.
Ground-up apartments built, let and held for five years, then sold at a 5.25% yield. Covers land, build, finance and an operating income forecast, with weekly rents.
Two buildings with five suites, let on net leases, held for three years, then sold at a 5.75% yield.
Two-phase for-sale scheme with contract deposits, phased settlements and a construction facility. Covers 28 townhouses and 24 detached homes.
Greenfield land subdivided and serviced in two phases, then sold as finished lots to builders, with two commercial pads and a JV equity partner.
Purpose-built rental homes held for five years, then sold as a stabilised portfolio at a 5.5% yield, with weekly rents, operating income and finance.
Three-storey facility with 980 units, built over 12 months, held for three years, then sold at a 6.25% yield with ancillary income.
Five-storey podium with apartments above ground-floor retail, held for five years, then sold. Shows two operated assets in one appraisal.
Off-the-plan sales tower with 10% contract deposits, phased settlements and a construction facility, covering 120 apartments including four penthouses.
A simple single-phase scheme of six townhouses with contract deposits and a small construction facility. Suited to smaller, lower-volume developers.