The master lease structure generates $10,700,937 in Master Tenant income. The projected distribution rate to investors is 4.3% in Year 1 and averages 4.3% across the full holding term.
Ongoing fee rates
Disposition Fee1.0%
Asset Mgmt Fee (annual)
$200,000
Master Tenant Income
$10,700,937
Disposition Fee
1.0%
Strengths
- Master tenant income is projected at $10,700,937.
Concerns
- Initial and full-term average projected distributions are both 4.3%.