The model is different from your typical discounted cash flow model (DCF) in that I use three discount rates rather than one. This is to account for the varying risk profiles of the credit, speculative, and residual cash flow of your typical single tenant net lease (STNL) investment. I also include modules to calculate an appropriate discount rate for the credit-based cash flows and to value the building at the end of the lease term.