Mobile Home Park (MHP) Pad Infill Solver

Underwrite purchasing wholesale factory HUD manufactured homes to fill vacant utility-ready pads, creating massive commercial asset value expansion.

Vacant Pads & Lot Rent

Vacant Pads to Infill with New Manufactured Homes

Monthly Lot Rent Per Pad ($ / pad / mo)

Factory Home Purchase + Delivery + Set/Tie-Down Capex ($ / home)

Market Exit Cap Rate (% - e.g. 6.75%)

New Permanent Annual Lot NOI Added

+$72,675 / yr NOI (15 Pads)

Commercial Asset Equity Value Created

$1,076,667 Asset Value

Net Created Equity Above Infill Capex

+$266,667 Net Equity Spread