Port-Adjacent Bonded Container Terminal Cap Rate Solver

Underwrite high-security customs-bonded intermodal container storage yards equipped with heavy 8-inch reinforced concrete pavement, biometric gates, and 120 reefer electrical plugs.

Yard Acreage & NNN Rent

Industrial Paved Container Yard Area (Acres)

Monthly Triple-Net (NNN) Ground Rent ($ / acre / mo - e.g. $14,500)

Market Exit Cap Rate (% - e.g. 5.25%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$4,350,000 / yr

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

+$4,350,000 / yr NOI

Stabilized Commercial Industrial Asset Valuation

$82,857,143 Valuation (5.25% Cap)