Institutional grade · early beta

From OM to GP/LP waterfall
in minutes.

The operating system for institutional CRE underwriting. Drop a deal package — extract, model, score, compare, and share a 10-year underwriting in one sitting.

Built for
MULTIFAMILY
OFFICE
INDUSTRIAL
Riverpark · 184u · UW
v3
Levered IRR
18.4%
Equity Mult
2.14x
Avg CoC
7.2%
DSCR Y1
1.42x
Levered Cash Flow · 10Y
+$11.7M to LP
Y1Y5Y10 · EXIT
Sensitivity · IRR
cap −50bpscap +50bps
GP / LP Waterfall
8% Pref100/0
Catch-up50/50
Promote 70/3070/30
Promote 50/5050/50
Reno IRR uplift
+180 bps
OM extracted
87 line items · 2.3s
How it works

From PDF to IC-ready in one sitting.

01

Drop the deal package

OM, T12, rent roll, market PDFs. AI extracts rents, expenses, debt terms, unit mix, and market data — every field source-cited back to the page it came from.

02

Guided wizard, not 30 tabs

Identify → Intake → Augment → Review. The wizard walks the deal through assumptions, debt stack, GP/LP waterfall, and renovations — flagging conflicts as it goes.

03

Score, stress-test, compare

0–100 deal score, benchmark badges, full sensitivity grids, and side-by-side comparison across your active pipeline.

04

Ship the model

Bank-ready Excel with live formulas, IC memo PDF (three tones), CSV, or a read-only share link. Your principal sees exactly what you see.

Capabilities

Everything an analyst spends a week on, on one page.

AI document extraction

OM, T12, rent roll, and market PDFs parsed into structured assumptions. Source-tagged, editable, auditable.

10-year underwriting engine

NOI, levered & unlevered IRR, equity multiple, cash-on-cash, DSCR — recomputed on every keystroke.

Multi-loan debt stack

Senior, mezz, supplemental. IO periods, refi scenarios, DSCR sizing, side-by-side debt scenarios.

GP/LP waterfall

Pref return, catch-up, promote tiers. Solve for LP IRR or GP carry — full distribution detail per period.

Renovations & uplift

Per-unit reno scope, rent premiums, re-tenant pace, CapEx schedule. See exactly how much IRR comes from the value-add.

Sensitivity built in

Cap × rent, cap × price, price ladder, reno grid. Pressure-test the deal before the partner asks.

Deal scoring & benchmarks

0–100 score per deal, benchmark badges against market, and constraint pills for DSCR, LTV, and yield-on-cost.

Source-cited provenance

Every number traces to a source document, page, and line. The audit tab flags conflicts across docs automatically.

Pipeline + multi-deal compare

Board and table views of your active deals. Compare two or three side-by-side with normalized assumptions.

Provenance & trust

Every number traces back to the page it came from.

Click any cell to see the source document, page, and line. Conflicts across the OM, T12, and rent roll are flagged automatically. Assumptions that drift outside the benchmark band get a badge — so you catch it before your IC does.

  • Per-cell source citations on extracted values
  • Automatic conflict detection across documents
  • Benchmark badges + DSCR / LTV / YOC constraint pills
  • Audit tab logs every override with a reason
Riverpark · T12 Operating Statement
Audit · v3
Gross Potential Rent
$3,184,200T12 p.2
Vacancy & Loss
6.2%Rent roll p.1
R&M / unit
$612Above benchmark
Insurance
$184kOM ≠ T12 · conflict
NOI Y1
$2,041,500Score 78 · solid
1 conflict, 1 out-of-band assumption flagged
Open audit
Market context

Anchor every assumption in real comps and live market data.

Rent + sale comps

Drop nearby trades. We compute median $/unit, cap rate, and plot subject vs market. Adopt market into your underwriting in one click.

$/UNIT × VINTAGE
Median $/unit
$214K
Median cap
5.65%
Comps
14

Market metrics + AI extract

Upload a CoStar or Yardi Matrix PDF. AI pulls rent growth, occupancy, and supply pipeline. We flag when your underwriting drifts >100bps from market.

Rent growth · trailing 12mo3.8%
Occupancy94.2%
Supply pipeline (% of stock)2.1%
Underwritten rent growth 3.0% · 80bps below market
Adopt
Active pipeline · 7 deals
Table Board
DealUnitsScoreIRRDSCR
Riverpark
1848218.4%1.42x
Oak & Vine
966413.1%1.18x
Harbor Lofts
2207115.7%1.27x
2 selected · ready to compare
Compare deals →
Pipeline & compare

Run your whole pipeline in one place.

Board and table views of every active deal. Filter by score, sponsor, asset class, or market. Select two or three and run a normalized side-by-side — same engine, same assumptions, no apples-to-oranges.

  • · Sortable table + Kanban board, your choice
  • · Showdown view: IRR, EM, CoC, DSCR, score in one grid
  • · Sales-comp tab when you're sizing the exit
Compare

Built like the incumbents. Priced like a tool that respects you.

Same core engine the institutions use — rent roll + T12 extraction, debt stack, waterfall. Plus the three things they don't have: per-cell provenance, deal scoring, and a real pipeline view. No Excel add-on required.

Underwriter
  • Rent roll + T12 extraction
  • Multi-asset (MF · Office · Industrial)
  • Per-cell source citations
  • Automatic conflict detection across docs
  • 0–100 deal score + benchmark badges
  • Full 10-yr engine + GP/LP waterfall in-app
  • Normalized multi-deal compare
  • Pipeline board + table
  • AI IC memo (three tones)
  • No Excel add-on, no install
redIQ(Radix)
  • Rent roll + T12 extraction
  • Multi-asset (MF · Office · Industrial)
    MF + SFR only
  • Per-cell source citations
  • Automatic conflict detection across docs
  • 0–100 deal score + benchmark badges
  • Full 10-yr engine + GP/LP waterfall in-app
    Excel add-on
  • Normalized multi-deal compare
  • Pipeline board + table
  • AI IC memo (three tones)
  • No Excel add-on, no install
    Excel ribbon required
Dealpath
  • Rent roll + T12 extraction
    via partners
  • Multi-asset (MF · Office · Industrial)
  • Per-cell source citations
  • Automatic conflict detection across docs
  • 0–100 deal score + benchmark badges
  • Full 10-yr engine + GP/LP waterfall in-app
  • Normalized multi-deal compare
    pipeline only
  • Pipeline board + table
  • AI IC memo (three tones)
  • No Excel add-on, no install
Archer
  • Rent roll + T12 extraction
  • Multi-asset (MF · Office · Industrial)
    MF-leaning
  • Per-cell source citations
  • Automatic conflict detection across docs
  • 0–100 deal score + benchmark badges
    deal screen only
  • Full 10-yr engine + GP/LP waterfall in-app
  • Normalized multi-deal compare
  • Pipeline board + table
  • AI IC memo (three tones)
  • No Excel add-on, no install
What we don't do — yet
Hold-period asset managementMulti-year portfolio rollupsNative Yardi / Entrata 2-way sync

On the roadmap. We'd rather under-promise here than oversell.

Comparison based on publicly available product information as of June 2026. Product names and trademarks belong to their respective owners. We'll update this as competitors ship.

Output

Bank-ready Excel. IC memo. CSV. Share link.

Every formula is wired — capital stack, debt amortization, waterfall tiers, sensitivity grids. Send it to a lender, drop it in your IC packet, hand the data to a Python notebook, or share a read-only link with your principal.

.xlsx export
Formulas, not values. Open in any tool.
IC memo PDF
Three tones: institutional, plain-English, punchy.
CSV export
Rent roll, T12, cash flows — clean tables.
Share link
Read-only, password-optional.
FAQ

Questions worth asking.

From OM to IC-ready in one sitting.

Free during the beta. No credit card. Bring a deal package and we'll do the rest.