Comparative Lease Analysis
Compare 2–3 lease options side-by-side — effective rent, total cost, NPV, and free rent / TI impact.
DEAL BASICS
★ LOWEST NPV
COMPARISON
| Metric | Option A | Option B | Option C |
|---|---|---|---|
| Total Rent Paid | $637,096 | $679,354 | $719,946 |
| Total OpEx / CAM | $200,000 | $200,000 | $200,000 |
| Total Tenant Cost | $837,096 | $879,354 | $919,946 |
| Landlord TI | $125,000 | $125,000 | $125,000 |
| Effective $/SF/Year | $25.48 | $27.17 | $28.80 |
| NPV (Tenant Cost) | $666,151 | $698,323 | $728,953 |
Estimates only. Lowest NPV typically = best tenant economics, but always weigh against location, build-out quality, expansion rights, and lease flexibility.