Asset Presets:
Underwriting Parameters
Live Sensitivity
$2,150,000
$500k$7.5M$15M
$150,500
$30k$500k$1.0M
6.50%
3.0% (Tier 1 Trophy)6.5%11.0% (High Cap)
15 Years
3 yrs15 yrs25 yrs
85 / 100
Speculative (40)Corporate IG (85)AAA (100)
Calculated Cap Rate
7.00%
NOI ÷ Purchase Price
Yield Spread vs Benchmark
+0.50%
vs 6.50% Market Benchmark
Risk-Adjusted Score
91
Grade: Institutional Tier 1
10-Yr Cumulative Cash Flow
$1,505,000
$150,500/year undiscounted
● Official Underwriting Verdict
Strong Long-Term Buy: Favorable cap rate premium over regional benchmark with absolute NNN tenant liability.
10-Year Cash Flow Projection
Annual & Cumulative
Cap Rate vs Regional Benchmark
Basis Points Spread
Risk & Liability Assessment Matrix
Source-Grounded NNN Diligence| Underwriting Dimension | Current Factor Value | Liability & Stability Evaluation | Status |
|---|