Tenants-in-Common (TIC) 1031 Syndication Modeler

Underwrite institutional TIC co-ownership syndications (up to 35 investors). Model pro-rata debt replacement, 1031 boot compliance, and quarterly yields.

Property & TIC Co-Ownership Stack

Total Asset Acquisition Price ($)

Annual Net Operating Income ($ / yr)

Senior Non-Recourse Debt LTV (%)

Interest Rate (% 30-Yr Amort)

Individual 1031 Investor Equity ($)

Asset Management Fee (% of Gross)

Investor Fractional Verdict

10.00% TIC FRACTIONAL SHARE

Pro-Rata Debt Replaced

$720,000 Debt Match

Investor Annual Cash Yield

+$31,200 / yr

1031 Tax Deferral Exchange Status

$1,200,000 Total Value Acquired

Investor satisfies 1031 exchange requirements by acquiring $480k equity + $720k non-recourse debt replacement.