COMMERCIAL REAL ESTATE
&
CAPITAL ANALYTICS VERTICAL

  • Quantitative Underwriting Engines: Automated Pro-Forma cash flow forecasting, Net Operating Income (NOI) sensitivity modeling, Levered/Unlevered Internal Rate of Return (IRR), Cash-on-Cash (CoC) return calculations, and debt-yield stress testing.

  • Asset Management Scorecards: Operational Power BI dashboards tracking lease expiration roll risk, CapEx deployments, OpEx variances, and portfolio occupancy metrics.

  • Acquisition Deal Flow Architecture: Custom deal intake screening algorithms, broker deal-flow throughput tracking, and executive investment scorecards.

    “We align technical insight with disciplined execution to provide measurable gains across operational, financial, and strategic domains”.

Capital Analytics LLC | Commercial Real Estate & Capital Analytics
CA
CAPITAL ANALYTICS LLC DATA ARCHITECTURE & DECISION INTELLIGENCE
NAICS 541512 / 541611 Specialized Domain Vertical

Commercial Real Estate & Capital Analytics Engine

Combining enterprise Microsoft Fabric data architecture with MBA-level quantitative financial modeling. We deliver real-time Pro-Forma underwriting, NOI sensitivity stress testing, debt-yield scorecards, and portfolio deal-flow automation.

Launch Underwriting Simulator View Core Capabilities

Interactive Pro-Forma & NOI Stress-Test Engine

Adjust underwriting variables below to model real-time Net Operating Income (NOI), Debt Service Coverage Ratio (DSCR), Cash-on-Cash Return, and 5-Year Levered IRR projections.

Underwriting Inputs Live Calculation

$10,000,000
$1,200,000
5.0%
35.0%
65.0%
6.50%
7.00%
Net Operating Income $741,000
Going-In Cap Rate 7.41%
DSCR Ratio 1.49x
5-Yr Levered IRR 16.8%
Effective Gross Income (EGI): $1,140,000
Annual Debt Service: $497,208
Cash Flow After Debt: $243,792
Initial Equity Required: $3,500,000
Cash-on-Cash Return: 6.97%
Projected Exit Value (Yr 5): $11,416,530

5-Year Cumulative Cash Flow & Exit Valuation Pro-Forma Trajectory

{"transforms":{"rotation":{"z":{"value":0,"unit":"deg"}},"scale":{"x":{"value":100,"unit":"%"},"y":{"value":100,"unit":"%"}},"opacity":{"value":100,"unit":"%"},"offset":{"x":{"value":0,"unit":"px"},"y":{"value":0,"unit":"px"}},"origin":{"x":{"value":50,"unit":"%"},"y":{"value":50,"unit":"%"}},"skew":{"x":{"value":0,"unit":"deg"},"y":{"value":0,"unit":"deg"}}},"animations":[{"trigger":"press","triggerElement":"self","transforms":[{"rotation":{"z":{"value":0,"unit":"deg"}},"scale":{"x":{"value":85,"unit":"%"},"y":{"value":85,"unit":"%"}},"opacity":{"value":100,"unit":"%"},"offset":{"x":{"value":0,"unit":"px"},"y":{"value":0,"unit":"px"}},"skew":{"x":{"value":-10,"unit":"deg"},"y":{"value":5,"unit":"deg"}}}],"duration":{"value":0.35,"unit":"s"},"delay":{"value":0,"unit":"s"},"ease":"spring","customEase":"0, 0, 1, 1","bounce":0.2,"alternate":false,"threshold":{"value":0,"unit":"%"},"appearPoint":"top","replay":false,"iterations":1,"rangeStart":{"mode":"entry","value":{"value":0,"unit":"%"}},"rangeEnd":{"mode":"cover","value":{"value":50,"unit":"%"}},"invert":false,"radius":{"value":100,"unit":"%"},"smoothing":1,"snapBack":true,"action":"scrolls","insetTop":{"value":0,"unit":"%"},"insetBottom":{"value":0,"unit":"%"},"startPoint":{"value":0,"unit":"%"},"endPoint":{"value":50,"unit":"%"},"id":"7e6da786-0a38-422e-8930-f46392e13102"}],"componentId":"yui_3_17_2_1_1794190522317_1959","breakpointOverrides":{},"websitesBreakpoints":[{"id":"system_desktop","name":"Desktop"},{"id":"system_mobile","name":"Mobile","maxWidth":"767px"}]}