📊 Infill Equity & Value Creation
Total Gross Infill CAPEX Required
$438,000
Net Out-of-Pocket Cash (After Sale Recapture)
$258,000
New Net Operating Income (NOI Added)
+$52,920 /yr
Park Asset Valuation Increase
+$784,000
Net Equity Created (Value Minus Net Capex)
+$526,000
Return on Infill Capital (ROIC)
203.88%
🏘️ Infill Multiplier: Every dollar invested into MHP pad infill creates $3.04 in park equity upon stabilization.