Industrial Triple Net (NNN) Lease Monte Carlo Model

This tool helps a tenant forecast the potential range of total occupancy costs and its Net Present Value (NPV) over a lease term.

Building 1

Address / Identifier

Building Size (SF)

Year 1 Base Rent ($/SF/YR)

Initial Taxes ($/SF/YR)

Initial Insurance ($/SF/YR)

Initial CAM ($/SF/YR)

Shared Assumptions (Applied to all buildings)

Lease Term (Years): 10

Simulations: 1000

Discount Rate (%) for NPV

Annual Rent Escalation (%): 3.0

NNN Growth Rate Assumptions

Taxes Mean Growth (%): 2.0

Taxes Std Dev (%): 1.5

Insurance Mean Growth (%): 4.0

Insurance Std Dev (%): 5.0

CAM Mean Growth (%): 2.5

CAM Std Dev (%): 2.0

Footnotes