📊 Royalty Cash Flow & Valuation
Year-1 Gross Annual Land Lease
$106,250 /yr
Year-30 Final Annual Lease Payout
$217,440 /yr
Total Cumulative 30-Year Royalties
$4,664,528
Average Annual Income Across Term
$155,484 /yr
Discounted Net Present Value (NPV at 6%)
$2,228,490
☀️ Landowner Strategy: Agricultural land generating $100–$250/acre in crop rents yields 5x to 10x higher income via utility solar ground leases.