Contractor Laydown Equipment Yard Solver

Underwrite subdividing zoned industrial acreage into dedicated fenced contractor staging lots with keypad entry, 24/7 floodlights, and high commercial recurring lease cash.

Lots & Monthly Rental Rates

Total Subdivided Contractor Laydown Lots (5,000 sq ft)

Monthly Lot Rental Rate ($ / lot / mo - e.g. $1,250)

Stabilized Yard Occupancy (%)

Annual Yard Performance

Annual Effective Gross Storage Revenue

$403,200 / yr

Net Operating Income (NOI - 16% Opex)

+$338,688 / yr (84.0% Margin)

Monthly Pure Pre-Tax Cash Flow

+$28,224 / mo