Year 1 projected investor income is 4.36%, rising to an average of 5.03% over the 10-year term supported by $2,581,291 in Master Tenant income.
Ongoing fee rates
Asset Mgmt Fee (annual)0.30%Additional Rent
Asset Mgmt Fee (annual)
0.30%
of Additional Rent
Master Tenant Income
$2,581,291
CM Fee
$261,750
Strengths
- Forecasted cash flow averages 5.03% over full term.
- Master Tenant structure provides $2,581,291 baseline income support.
Concerns
- Year 1 cash distribution starts at a moderate 4.36%.