Ground-Up Industrial Development

Deer Valley Industrial

Phoenix, Arizona | 80,000 SF

Deer Valley industrial development

Project Overview

Deer Valley Industrial is an 80,000-square-foot ground-up industrial development underwriting case study in North Phoenix, Arizona.

The analysis evaluates land acquisition, development feasibility, construction costs, leasing assumptions, debt financing, stabilized operations and disposition proceeds.

The underwriting incorporates a monthly development cash flow model, comparable property analysis, construction and lease-up schedules, and a five-tier partnership distribution waterfall with a GP catch-up provision to evaluate project-level and investor-level returns.

Project Files

Review the complete development underwriting package or download the Excel financial model.

View PDF Download Excel

Financial Analysis

Development Underwriting

Development Program

Deer Valley industrial development program

Construction and Leasing

Deer Valley construction and leasing assumptions

Financing, Sale and Partnership Structure

Deer Valley financing, disposition and partnership assumptions

Underwriting

Deer Valley financial underwriting section one Deer Valley financial underwriting section two Deer Valley financial underwriting section three Deer Valley financial underwriting section four

Land Comparables

Deer Valley industrial land sale comparables

Rent Comparables

Deer Valley industrial rental comparables

Sale Comparables

Deer Valley industrial investment sale comparables