Triple-Net (NNN) Commercial Lease & Yield Solver

Underwrite single-tenant retail, industrial warehouses, and medical offices with zero landlord CAM expense leakage.

Building & NNN Lease Terms

Gross Leasable Area (GLA Sq Ft)

Base NNN Rent ($ / Sq Ft / Year)

Annual Property Taxes Reimbursed by Tenant ($/sqft)

Annual Building Insurance Reimbursed ($/sqft)

Common Area Maintenance (CAM) Reimbursed ($/sqft)

Target Acquisition Cap Rate (%)

Annual Pure Net Operating Income (NOI)

$331,250 / yr

Gross Tenant Billing (Base Rent + Full NNN Pass-Throughs)

$441,250 / yr ($35.30/sqft)

Institutional Property Valuation (At Target Cap Rate)

$5,300,000

Monthly Landlord Pure Cash Flow

$27,604 / mo