Property Valuation Model – 51 Arthur Street
An Excel model demonstrating discounted cash flow (DCF), IRR, and CAGR analysis for real estate investment.
This is a high-level real estate valuation model developed in Excel using the Discounted Cash Flow (DCF) method. The model helps assess whether a property is undervalued, by comparing its intrinsic value to current market value, and includes key return metrics like IRR and CAGR.
- 5-year rental cash flow forecast
- Valuation using Discounted Cash Flow (DCF)
- Intrinsic value vs. market price comparison
- Return metrics: IRR (7%) and CAGR (6%)
- Clean dashboard view with summary insights
- One macro used to refresh dashboard output
- Another macro used to export dashboard to PDF
- **Key input cells ** allow users to change assumptions like purchase cost, renovation, and yield
- Monthly rental income is an adjustable driver—change this to instantly see the impact on valuation, IRR, and overall return
- Useful for basic what-if analysis and rental-based pricing sensitivity
- Microsoft Excel
- Market data research (Zoopla, Rightmove, estate agents)
- Financial concepts: WACC, CAPM, IRR/CAGR
This model is an early-stage prototype built as part of a financial modelling and FP&A skill development journey. Further enhancements may include:
- Full financing scenario integration
- Sensitivity dashboard
- Dynamic charts and automation
Download the excel file from the link below.