Valuation, leasing, debt, tax, fund and financial-statement engines — reconciled into one model, validated to institutional benchmarks, with the working shown on every number.
Features
Every dimension of a CRE deal is modelled by a dedicated engine and reconciled into a single view — with each number traceable to its working.
Adopted value across five methods — passing cap, market cap, DCF and direct comparison — with the full capital-value adjustment stack.
Your rent roll becomes a full lease profile — reversions, incentives, re-leasing and market reviews — computed automatically.
Facilities, margins, fees, ICR/LVR covenants and refinancing — with breach monitoring across the whole hold.
Income tax with loss carry-forward and capital gains tax on disposal — reconciled to the dollar.
NAV and NTA per unit, with a full roll-forward from opening equity through to exit.
Accrual income statement, balance sheet, net assets and deferred tax — straight from the validated engine.
Feasibility, debt-funded construction and as-is value — with a two-lens view of developer margin alongside investor return.
How It Works
Import your existing deal model or start from scratch with the guided pipeline — Setup, Income & Leasing, Costs & Debt, Tax, Valuation, Returns.
Each engine computes and suggests; you review and confirm. Every figure shows its source, and the model tells you what's still missing.
Headline returns, adopted value and covenant risks in one place — plus an export-ready investment summary for committee.
Join the funds and advisors using CastleGate to make faster, more confident investment decisions.
Get Started Free