The work, on real properties

The packages we build, open in full, and short films of the runs behind them. Every figure carries the source it came from.

Open a package Watch the videos

Open a package we built

These are the packages themselves, as a client receives them: the deck, the live Excel model, the memo, the map and the records, each figure with its source. Runs on well-known buildings, each started from the address alone, and one Miami Beach site shown with its owner’s permission.

Sample package · 13 files
The Drake
1512 Spruce Street, Philadelphia
$49.2M opinion of value for 286 apartments and the theatre unit, range $47.5M to $51.0M
apartments
286
per apartment
$172,028
implied cap rate
6.30%
Open the package
Sample package · 12 files
The Flatiron Building
175 Fifth Avenue, New York
$530M concluded value, range $450M to $580M
NOI
$7.32M
building area
183,449 SF
comparables
22
Open the package
Sample package · 6 files
The Empire State Building
350 Fifth Avenue, New York
$2.53B concluded value, range $2.34B to $2.71B
NOI
$108.1M
building area
2.81M SF
occupancy
88.7%
Open the package
Sample package · 10 files
1543 Washington Avenue
Miami Beach, Florida
Build 21 condominium units over ground-floor retail, by right
floor area allowed
26,250 SF
height, from the code
55 ft
FAR
1.5
Open the package
Signals
Miami-Dade County: sale signals
Miami-Dade County, Florida
15,904 properties read, the 40 strongest shown (1/10 of the list)
estimated value
$26.6B
in loans
$762M
units
33,361
Open the package