GDP Pharmaceutical Logistics Hub Cap Rate Solver

Underwrite specialized airport-adjacent GDP pharmaceutical cross-dock vaults maintaining continuous +2°C to +8°C and -20°C validated zones for vaccine and biologic distribution.

Square Footage & NNN Rent

GDP Pharmaceutical Cold-Chain Building Area (Sq Ft)

Annual Triple-Net (NNN) Base Rent ($ / sq ft / yr - e.g. $34.50)

Market Exit Cap Rate (% - e.g. 5.00%)

Annual Rent & Commercial Valuation

Annual Gross NNN Lease Rental Billings

$3,105,000 / yr

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

+$3,105,000 / yr NOI

Stabilized Commercial Industrial Asset Valuation

$62,100,000 Valuation (5.00% Cap)