Puzzle Stacker & Rooftop Solar EV Garage Solver

Underwrite semi-automated pitless hydraulic puzzle lifts increasing parking stall density by 180% coupled with commercial canopy solar arrays dispensing on-demand EV fast charging.

Stacked Spaces & Monthly Rent

Total Puzzle Stacked Spaces Created

Monthly Effective Parking Rate ($ / space / mo - e.g. $380)

Net Annual Solar EV Charging Profit ($ / yr)

Market Exit Cap Rate (% - e.g. 5.50%)

Annual Production & Commercial Valuation

Annual Gross Puzzle Parking & EV Billings

$823,400 / yr

Net Operating Income (NOI - Stackers + Solar EV)

+$745,400 / yr NOI

Stabilized Commercial Property Asset Valuation

$13,552,727 Asset Value (5.50% Cap)