Defensible Data Lineage.
In a traditional PDF, a number is just a number. In UnlockLand, every metric is a hyperlink back to its source.
Click any figure in the memo to see the calculation logic, the author of the assumption, and the timestamp of the last edit.
Source Data
Model Logic
Final Memo
Risk & Sensitivity
Institutional-grade sensitivity tables generated instantly. Know exactly where the deal breaks.
Table 4: Levered IRR Sensitivity
Exit Cap Rate (X) vs. Rent Growth (Y)
| Exit / Growth | 2.0% | 2.5% | 3.0% | 3.5% | 4.0% |
|---|---|---|---|---|---|
| 4.75% | 17.2% | 18.5% | 19.8% | 21.2% | 22.5% |
| 5.00% | 14.1% | 15.3% | 16.8% | 18.1% | 19.4% |
| 5.25% | 11.8% | 12.9% | 14.2% | 15.5% | 16.9% |
| 5.50% | 9.5% | 10.8% | 12.1% | 13.4% | 14.8% |
*Shaded cells indicate Base Case. Red text indicates returns below risk-free premium threshold.
مسوّدتك الأولى، فوراً.
وفّر أكثر من 20 ساعة لكل صفقة. دع UnlockLand تُولِّد هيكل المذكّرة والماليات وجداول المخاطر نيابةً عنك.