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)