Master tenant income is projected at $2,730,546, supporting the projected 5.31% average return over the 10-year term.
Ongoing fee rates
Refinancing Fee1%
Asset Mgmt Fee (annual)
$35,000
Master Tenant Income
$2,730,546
Refinancing Fee
1%
Strengths
- Master tenant income projected at $2,730,546
- Reserve allocations in place for ongoing improvements
Concerns
- Detailed property-level historical operating expenses not disclosed
- Occupancy and rent growth projections not disclosed