John Stillman
Dallas
Summary
Aspiring Analyst with a background in accounting and real estate financial modeling. Skilled in evaluating asset performance, creating DCF models, and analyzing rent rolls to support portfolio growth and value optimization. Seeking an entry-level analyst role to contribute to a CRE investment or asset management team.
Overview
4
4
years of professional experience
Work History
Warehouse Manager
Henderson Design
Dallas
07.2025 - Current
- Managed daily warehouse operations and ensured efficient workflow processes.
- Coordinated inventory management and maintained accurate stock levels.
- Organized warehouse design to maximize space for stock while allowing for high volume traffic zones.
- Established and maintained good relations with customers, vendors, and transport companies.
Bartender
Harrison's 1810
Oxford
10.2021 - 05.2022
- Maintained a clean, organized, and fully stocked bar area to comply with health and safety regulations.
- Accurately handled cash, credit card transactions, and daily sales reports, balancing the cash register at the end of each shift.
- Trained and mentored new team members, fostering a collaborative and efficient work environment.
Education
Bachelor of Science - Accounting
University of Mississippi
Oxford, MS12.2024
Skills
- Accounting & financial analysis
- Budgeting and variance analysis
- Cash flow forecasting
- Real estate financial modeling
- Market and submarket research
- Asset performance tracking
- Advanced Excel skills
- ARGUS Enterprise lease modeling
Projects
Built a multi-year multifamily underwriting model to analyze rental income, vacancy, operating expenses, and stabilized NOI for a sample acquisition. Modeled rent growth, expense inflation, and debt service using PMT-based amortization logic, and calculated key lender metrics including DSCR, LTV, debt yield, and breakeven occupancy. Conducted cap-rate valuation, sensitivity testing, and basic scenario analysis to evaluate deal feasibility. Incorporated structured assumptions, INDEX/MATCH-driven formulas, mixed references, and clean model formatting to create a professional, audit-ready Excel pro forma. Demonstrated skills in cash flow projections, market interpretation, and property-level financial analysis.
Honors And Interests
Dean's List (2020), Bronze Presidential Service Award (150+ hours), Varsity Lacrosse - Highland Park High School, Real estate investing, Skiing, Basketball, Global travel
Timeline
Warehouse Manager
Henderson Design
07.2025 - Current
Bartender
Harrison's 1810
10.2021 - 05.2022
Bachelor of Science - Accounting
University of Mississippi