Skip to content
MD

Matthew Danner, Esq.

Development Associate · Windfield Real Estate, LLC

Matthew is an attorney and Windfield’s development associate, working on site due diligence, entitlements and the lease terms behind a build-out. He studied at the University of Notre Dame and began in KPMG’s Deal Advisory practice, on financial due diligence.

Windfield Real Estate, LLC · Licensed Missouri real estate broker · 816-612-5191 · LinkedIn

Calculators

The math Matthew uses

CalculatorDevelopment yield on cost calculator
Total project cost
$5,000,000
Yield on cost
8.00%
Development spread
1.00%
Value created
$714,286

Yield on cost = stabilized NOI ÷ total project cost. The spread over the exit cap rate is the margin that pays for the risk of building. The example figures are illustrative, not the terms of any property.

Open the full calculator →
CalculatorTI allowance amortization calculator
Allowance amortized
$155,400
Added rent per year
$23,159
Added rent per SF per year
$4.47/SF

Added rent = the payment that repays the allowance at the amortization rate over the term (a level annual payment). The example figures are illustrative, not the terms of any property.

Open the full calculator →

The Shops at Smithville: 18,680 SF available on U.S. 169.