⚡
Tools
Vault
PRO DOCK
CRE DSCR
Solar ITC
Labor
FIRE
Purchase Price ($):
Annual Net Operating Income (NOI $):
Interest Rate (%):
Coverage (DSCR):
1.22x
Unlevered Cap Rate:
7.40%
Annual Debt Service:
$151,978
Open Full Commercial Underwriter →
Gross Commercial Capex ($):
ITC Tax Credit Rate (%):
30% (Standard Prevailing Wage)
40% (+10% Energy Community)
50% (+10% Domestic Content)
Federal ITC Credit:
$75,000
Net Capital Outlay:
$175,000
5-Yr MACRS Depr Basis:
$212,500
Open 25-Year BESS & Solar Pro Forma →
Craft Base Hourly Wage ($/hr):
Taxes & Insurance Markup (%):
Company Overhead & Profit (%):
Burdened Cost / Hour:
$47.75/hr
Billable Client Bid Rate:
$57.30/hr
Open 16-Division Estimating Suite →
Current Portfolio ($):
Annual Living Expenses ($):
Monthly Contribution ($):
Target Nest Egg (4% Rule):
$1,800,000
Estimated Years to FIRE:
16.4 Years
Open Full Monte Carlo Stress-Tester →