Antibody-Drug Conjugate (ADC Bio-Hub) Cap Rate Solver

Underwrite high-containment OEB-5 cytotoxic cleanroom facilities equipped with automated antibody linker-payload conjugation reactors and continuous tangential flow diafiltration skids.

Square Footage & NNN Rent

Sterile ADC Cytotoxic Containment Facility Area (Sq Ft)

Annual Triple-Net (NNN) Base Rent ($ / sq ft / yr - e.g. $72.50)

Market Exit Cap Rate (% - e.g. 4.65%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$5,075,000 / yr

Net Operating Income (NOI - 100% NNN Pass-Through)

+$5,075,000 / yr NOI

Stabilized Commercial Life Sciences Asset Valuation

$109,139,785 Valuation (4.65% Cap)