Spencer’s Self Storage is a merchant-build (i.e. build-lease-sell) model, and thus assumes a sale at stabilization. Thus, he didn’t include permanent takeout debt in the model. With that said, he has on his to-do list to add the option to model build-to-core (i.e. build-lease-hold) with takeout financing.