Contractor Bay & Industrial Flex Storage Solver

Underwrite 14x40ft contractor garage bays, 14ft motorized overhead doors, commercial 3-phase power, and industrial cap rates.

Facility Bays & Lease Rates

Number of Contractor Garage Bays (560 sq ft / bay)

Monthly Rent Per Bay ($ / month)

Stabilized Economic Occupancy (%)

Turnkey Metal Building EPC Cost ($ / Sq Ft)

Target Commercial Exit Cap Rate (%)

Total Net Rentable Square Footage (NRSF)

17,920 NRSF

Annual Effective Gross Income (EGI)

$319,200 / yr ($1.48/sqft/mo)

Net Operating Income (NOI - 18% Low Opex)

$261,744 / yr

Commercial Facility Market Valuation

$3,877,688 (17.2% Unleveraged CoC)