Commercial NNN Lease Escalation & CAM Audit Solver

Model base rent escalations, property tax pass-throughs, and Common Area Maintenance (CAM) reconciliation across 10-year commercial lease terms.

Commercial Lease Structure

Rented Area (Sq. Ft.)

Base Rent ($ / Sq. Ft. / Year)

Annual Rent Escalation (%)

Estimated CAM & Taxes ($ / Sq. Ft.)

Lease Term Duration

COMMERCIAL NNN

Year 1 Monthly Occupancy Cost

$9,680 / mo

Total NNN Cost ($ / Sq. Ft.)

$36.30 / sqft

10-Year Cumulative Lease Commitment

$1,314,600

Includes compounded 3.0% annual escalations and estimated CAM pass-through reconciliations.