A defensible pro forma includes land, hard costs, soft costs at 15–25% of hard costs, financing carry, contingency, and a realistic sales or lease-up timeline — then gets stress tested at higher cost, higher rate, and longer schedule before the land goes under contract.
The cost stack owners underestimate
Site work, utilities, and offsite improvements, which are highly site-specific
Carry: interest, taxes, and insurance during a schedule longer than planned
Contingency on both hard and soft costs, tracked separately
Marketing, leasing, or sales costs at the exit
Three stress tests to run every time
Costs 10% high — does the deal still clear your return threshold?
Schedule six months long — what does the extra carry do?
Exit values 10% soft — is there enough equity cushion to survive it?
Where owner-side input changes the number
Cost assumptions are the weakest part of most early pro formas because they are pulled from national averages rather than local pricing. In the Lowcountry, site work, stormwater, foundation systems, and coastal construction requirements move the hard-cost number materially. A grounded cost model at feasibility is the cheapest risk reduction in the entire development cycle.
Common questions
When should I build a pro forma?
Before you make an offer on land, and then again at the end of due diligence with real site information. The second version is the one you finance against.