1.German Residential Feasibility Analysis
Feasibility Dashboard · 2026
A property finance analyst evaluated a 12-unit German residential development before a strict land-option deadline. The model highlighted a €5.3M loan amount and €134.5K net operating income, but revealed a critically low base case DSCR of 0.63x and an annual deficit range of €80.0K to €239.0K. The deal structure was problematic because only 9 units generated rental income while 2 were allocated to the landowner. Using an indirect formula excel setup allows analysts to dynamically update the 3.05% long-term interest rate across scenarios. The dashboard proved that debt service outruns NOI in every rate case, keeping DSCR below 1.00x.
What it shows:
Always model debt service against flat NOI to identify structural deficits before land-option deadlines expire.




