Can anyone quickly share a math model of a the depreciation recapture scenario below?

The key is to understand how to underwrite a syndication structured deal.GP/LP splits, acquisition fees, asset management fees, refi/sale periods..among many other things that vary when underwriting a syndication deal vs traditional purchase.Happy to share my model for underwriting these deals if you want to shoot me a DM.

They do kind of the same model. 

For example, if an investor wants to rehab a house and net at least $18,000 after accounting for factors such as holding costs, closing costs, and real estate agent commissions, other models are a viable alternative to the 70% “rule.”Is the 70% Rule a Good Guideline?

I'm willing to seller finance 3 former model homes, with clean titles, no structural issues, turnkey investments that are fully paid for, in a sought after area. 

That is a very poor business model.

Looking to link up with a few people to chat systems, whats working / whats not, planning for future business model changes etc.

I'm sure we could refine your model even more but that's what I saw after looking at your model for two seconds.

But I need to model it out more than just my napkin math.

Very few succeed with this model and those who do are the contractor types who are driving around in their work truck putting out fires all day.