Scenario analysis

Model rent roll changes, refinancing, capex, and macro sensitivities across your SPVs.

Coming soon

Build what-if scenarios for your portfolio

Run downside, base, and upside cases, stress-test NOI, covenants, liquidity, and refinancing timing across all SPVs.

Rent roll shocks
Apply % changes to rent and vacancy by asset class or entity.
Refinance & debt
Model rate moves, LTV, DSCR, and balloon payments.
Capex & timelines
Phase capex, fit-out, and delays into NOI and cash.
Consolidated outputs
Instant P&L, cashflow, and covenants per scenario.

What to expect

  • Scenario builder with presets (base / downside / upside).
  • Entity-level toggles for rent, vacancy, opex, capex, and financing.
  • Outputs: consolidated P&L, cashflow, liquidity runway, and covenant checks.