{
  "x402Version": 2,
  "id": 54212,
  "slug": "54212",
  "resource": "https://financial-analyst.ai/industrial-dev/underwrite",
  "description": "Industrial ground-up development underwriting — construction to hold to exit. S-curve hard cost draws, blended LTC construction loan, capitalized interest, per-tenant NNN lease stabilization, perm loan sizing, TI/LC reserves on rollover. Returns yield on cost, spread to cap, profit on cost, IRR and MOIC.",
  "type": "http",
  "serviceName": "Financial Analyst API",
  "resourceType": "Market Data",
  "accepts": [
    {
      "scheme": "exact",
      "network": "eip155:8453",
      "payTo": "0xDA158f96C7d02e787EC75858d108366BDa6aAeb3",
      "asset": "0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913",
      "amount": "2000000",
      "amountUsd": 2,
      "maxTimeoutSeconds": 300
    }
  ],
  "outputSchema": {
    "example": {
      "development": {
        "dev_yield_on_cost_pct": "6.8%",
        "profit_on_cost_pct": "22.7%",
        "spread_to_cap_rate_bp": 125
      },
      "summary": {
        "levered_irr_pct": 21.8,
        "levered_moic_net": 2.61,
        "unlevered_irr_pct": 14.2,
        "unlevered_moic": 1.92
      }
    },
    "type": "json"
  },
  "extensions": {
    "bazaar": {
      "info": {
        "input": {
          "body": {
            "cl_advance_rate": 0.65,
            "cl_rate": 0.085,
            "construction_months": 24,
            "developer_fee_pct": 0.02,
            "draw_schedule": "s_curve",
            "exit_cap_rate": 0.06,
            "hard_costs": 52500000,
            "hold_years": 5,
            "land_cost": 8000000,
            "opex_per_sf_yr": 3.5,
            "perm_ltv": 0.65,
            "perm_rate": 0.065,
            "soft_costs": 5250000,
            "stabilization_months": 12,
            "stabilized_cap_rate": 0.055,
            "start_date": "2026-01-01",
            "tenants": [
              {
                "escalator_pct": 0.025,
                "label": "Tenant A",
                "lease_start_month": 25,
                "rent_per_sf_yr": 7.5,
                "rentable_sf": 200000,
                "term_months": 120
              }
            ],
            "total_sf": 350000
          },
          "bodyType": "json",
          "method": "POST",
          "type": "http"
        },
        "output": {
          "example": {
            "development": {
              "dev_yield_on_cost_pct": "6.8%",
              "profit_on_cost_pct": "22.7%",
              "spread_to_cap_rate_bp": 125
            },
            "summary": {
              "levered_irr_pct": 21.8,
              "levered_moic_net": 2.61,
              "unlevered_irr_pct": 14.2,
              "unlevered_moic": 1.92
            }
          },
          "type": "json"
        }
      },
      "schema": {
        "type": "object"
      }
    }
  },
  "tags": [
    "finance",
    "private-equity",
    "real-estate",
    "capital-markets",
    "bazaar"
  ],
  "sourceHost": "financial-analyst.ai",
  "lastUpdated": "2026-10-04T15:01:45.629Z",
  "quality": {
    "calls30d": 1,
    "uniquePayers30d": 1,
    "lastCalledAt": "2026-10-04T15:01:45.409Z"
  },
  "metadata": {
    "serviceName": "Financial Analyst API",
    "extensions": {
      "bazaar": {
        "info": {
          "input": {
            "body": {
              "cl_advance_rate": 0.65,
              "cl_rate": 0.085,
              "construction_months": 24,
              "developer_fee_pct": 0.02,
              "draw_schedule": "s_curve",
              "exit_cap_rate": 0.06,
              "hard_costs": 52500000,
              "hold_years": 5,
              "land_cost": 8000000,
              "opex_per_sf_yr": 3.5,
              "perm_ltv": 0.65,
              "perm_rate": 0.065,
              "soft_costs": 5250000,
              "stabilization_months": 12,
              "stabilized_cap_rate": 0.055,
              "start_date": "2026-01-01",
              "tenants": [
                {
                  "escalator_pct": 0.025,
                  "label": "Tenant A",
                  "lease_start_month": 25,
                  "rent_per_sf_yr": 7.5,
                  "rentable_sf": 200000,
                  "term_months": 120
                }
              ],
              "total_sf": 350000
            },
            "bodyType": "json",
            "method": "POST",
            "type": "http"
          },
          "output": {
            "example": {
              "development": {
                "dev_yield_on_cost_pct": "6.8%",
                "profit_on_cost_pct": "22.7%",
                "spread_to_cap_rate_bp": 125
              },
              "summary": {
                "levered_irr_pct": 21.8,
                "levered_moic_net": 2.61,
                "unlevered_irr_pct": 14.2,
                "unlevered_moic": 1.92
              }
            },
            "type": "json"
          }
        },
        "schema": {
          "type": "object"
        }
      }
    }
  },
  "liveness": {
    "reliability": null
  },
  "verified": false,
  "featured": false,
  "provider": {
    "host": "financial-analyst.ai",
    "manifest_name": "financial-analyst.ai",
    "source": "cdp-mirror",
    "source_manifest_url": "https://api.cdp.coinbase.com/platform/v2/x402/discovery/resources",
    "submitted_at": "2026-10-14T01:15:01.050Z"
  },
  "exampleResponse": {
    "development": {
      "dev_yield_on_cost_pct": "6.8%",
      "profit_on_cost_pct": "22.7%",
      "spread_to_cap_rate_bp": 125
    },
    "summary": {
      "levered_irr_pct": 21.8,
      "levered_moic_net": 2.61,
      "unlevered_irr_pct": 14.2,
      "unlevered_moic": 1.92
    }
  }
}