Institutional-grade
real estate modeling.
On demand.
Development proformas, acquisition underwriting, and board-ready financials — built by someone who's done it inside the institutions that demand it.
+
A track record across the capital stack
Across office, multifamily, mixed-use, retail, hospitality, and industrial — from master-planned districts to value-add acquisitions, modeled, stress-tested, and defended in front of investment committees.
A smart-city district, modeled end to end
Managed the real estate proforma for a master-planned waterfront district — phasing, absorption, mixed-use revenue, and value creation across a multi-decade development horizon.
District-scale development, Detroit & Cleveland
Built the district-wide cash-flow models for four mixed-use innovation districts — Cleveland, East Riverfront, Gratiot, and Douglass — integrating vertical real estate, land development, parking operations, and public-infrastructure financing to size returns and public / private funding capacity.
Adaptive reuse of a landmark rail station
Built the operating model and board-ready financials for Ford's redevelopment of Michigan Central — NOI curves, OpEx build-up, and phased lease-up across the Station and adjacent assets, presented to the owner's board.
Both sides of the table
$2B+ transaction underwriting at Blackstone and 49 acquisitions ($1.1B) at Leon Capital — institutional rigor where the numbers have to be perfect.
Data center development underwriting
Investment model for a data center development — power and capacity assumptions, capital budget, lease-up, and return scenarios to support a go / no-go decision.
What I build
Models your investment committee, board, and lenders will actually trust.
Development proformas
Ground-up and adaptive-reuse models — phasing, absorption, and value creation over the full horizon.
Acquisition underwriting
Deal-level models with returns, sensitivities, and a clear go / no-go answer.
Operating & asset models
NOI, OpEx build-ups, and multi-asset portfolio roll-ups that tie out.
Board & IC decks
Committee-ready outputs — the model translated into the slide your stakeholders sign off on.
Scenario & phasing analysis
Stress tests, downside cases, and timing analysis that survive scrutiny.
Capital planning & TIF
Capital budgets, sources & uses, and incentive / TIF structuring for development projects.
Jaison George
I've seen both sides — institutional private equity, where the numbers have to be perfect, and real-world development, where the data never is. I underwrote $2B+ in transactions at Blackstone, modeled 49 acquisitions ($1.1B) at Leon Capital, and ran the real estate proforma for a master-planned district at Google / Sidewalk Labs.
Now I build the models that let developers and private-equity sponsors move with conviction — and the decks that get them across the committee.
Have a deal that needs a model?
Send me the basics and I'll tell you how I'd approach it.
Start a conversationBuilt by a modeler who's closed $1B+ in real estate transactions at Blackstone, Leon Capital, Google, and Sidewalk Labs.