The Engine

Every driver, wired to every output.

The underwriting model as a dependency graph — 14 rent-roll and assumption drivers fully connected to 8 DCF outputs by 112 weighted strings. Move your cursor to magnetize the field.

metis / engine — dependency graph
INPUTS
Nodes: 14 · Layer: Rent Roll
Activation: Sigmoid (input)
BASE RENT
MARKET RENT
RENT GROWTH
VACANCY
CREDIT LOSS
OPEX
RECOVERIES
TI / LC
CAP EX
HOLD PERIOD
EXIT CAP
DISCOUNT RATE
LTV
INTEREST
VALUATION
Nodes: 8 · Layer: DCF Output
Activation: ReLU (live)
└ NOI$1.24M
└ EGR$1.41M
└ GOING-IN CAP6.10%
└ VALUE$20.3M
└ LEVERED IRR14.2%
└ EQUITY MULT1.96×
└ DSCR1.42×
└ WALT5.8 yr
112 weighted connections · move the cursor to magnetize the field