Master Lease Calculator

Analyze master lease deals with arbitrage potential

Monthly Master Lease Payment ($)

Number of Units

Average Unit Rent ($)

Current Occupancy (%)

Target Occupancy (%)

Monthly Utility Costs ($)

Management Fee (%)

Option Price ($)

Lease Term (months)

Current Monthly Net Income

$-2076

Target Monthly Net Income

$324

Spread Per Unit

$300

Annual Cash Flow at Target

$3,888

Stabilized NOI

$63,888

Implied Cap Rate

7.99%

Occupancy Improvement

6 to 9 units