Understand the full economics before you sign.

Normalize rent, escalations, operating costs and incentives into one decision-ready lease model.

Deterministic mathNo sign-in required to calculateShared inputs remain private by link

START WITH THE TERMS YOU HAVE

Option A · Current proposal

Proposal nameAnalysis typeProperty typeRentable areaSFLease termYEARSStarting net rent$/SF/YRAdditional rent$/SF/YREscalation basisAnnual escalation%Free base-rent monthsMONTHSTI allowance$/SFTenant capital above TI$

Have a proposal or LOI?Verified document extraction is being prepared. No file is uploaded or analyzed in this version.

YEAR-BY-YEAR CASH FLOW

See where the cost changes.

Every figure comes from the entered terms. No market assumptions have been inserted.

Y1Y2Y3Y4Y5

YearBase rentAdditionalIncentivesNet occupancy

01$144,000$60,000− $36,000$168,000

02$148,320$60,000− $0$208,320

03$152,770$60,000− $0$212,770

04$157,353$60,000− $0$217,353

05$162,073$60,000− $0$222,073

FROM ANALYSIS TO REQUIREMENT

Want to see alternatives that fit these economics?

Start a structured, private space requirement using the size, property type, budget and timing already entered.

Create a private requirement →