Biopharmaceutical Ultra-Low Cold Vault Cap Rate Solver

Underwrite robotic -80°C ultra-low temperature (ULT) pharmaceutical distribution vaults equipped with redundant liquid nitrogen backup and validated GDP continuous temperature monitoring.

Square Footage & NNN Rent

Automated ULT Cold Storage Building Area (Sq Ft)

Annual Triple-Net (NNN) Base Rent ($ / sq ft / yr - e.g. $52.50)

Market Exit Cap Rate (% - e.g. 4.75%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$4,462,500 / yr

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

+$4,462,500 / yr NOI

Stabilized Commercial Industrial Asset Valuation

$93,947,368 Valuation (4.75% Cap)