Vacant Lot Infill & Chattel Note Solver
Analyze factory single-wide acquisition costs, setup/skirting expenses, tenant-seller finance notes, and immediate park equity created.
⚙️ Infill Homes & Setup Costs
$
$
$
Tenant Sale & Chattel Note Terms
$
$
📊 Total Cash Flow & Equity Added
Total Monthly Cash Inflow (6 Lots)
$7,329/mo
Equity Created
$427,500
Note P&I
$747/mo
Lot Rent
$475/mo
Per Lot Monthly Inflow
$747/mo note (12 yrs @ 9.5%) + $475/mo lot rent = $1,222/mo total
Park Value Created (8.0% Cap Rate)
$427,500 immediate equity created by bringing 6 lots online ($34,200/yr NOI)
Total Capital Investment
$345,000 total buildout ($57,500/home across 6 vacant pads)