Mobile Home Park (MHP) Lot Infill & Chattel Note Engine

Model vacant lot infills. Calculate wholesale home orders, setup & transport, lot rent compounding, and 12-year seller-financed chattel note cash flow.

Infill Project Parameters

Number of Vacant Lots to Infill

Wholesale Home Cost ($ / home)

Transport & Utility Hookup ($ / home)

Park Lot Ground Rent ($ / mo)

Home Chattel Note Payment ($ / mo)

Infill Yield & Equity Creation

22.0% CASH-ON-CASH

Total Capital Required

$600,000

Annual Combined Cash Flow

+$132,000 / yr

Park Valuation Equity Created (7.2% Cap Rate)

+$750,000 Park Value Add

10 filled lots generating $54,000/yr in pure lot rent creates $750k in institutional park value.