Grassi Commercial NNN Scorer v1.3

PDF drop (blob-URL worker · runs from file://, needs internet on first load for PDF.js) · Ground lease + Owner-operator auto-fail · Weighted score · Price↔Cap↔NOI linked

📋 Master Memory + Strategic Constraints

Strategy
NNN Only
No operations
REPS
On Pace
480/750 hrs
§1231 Lookback
$1.257M
2025-2029 window
Clear Creek §1031
7/29/2027
180-day close deadline
Filters: Ground leases auto-fail (no cost seg). Operating businesses excluded (Andy is NNN landlord only). §1231 gain disposition before 12/31/2029 triggers ordinary recharacterization. Aggregation election covers all rentals.

📥 Drop PDF Here, Pick File, or Paste OM Text

📄 Drag a PDF anywhere on this page, or use the buttons below
Detected: Legend: 🟢 parsed · 🟡 estimated · default

📁 Commercial Deal Library

🏢 Commercial Deal Inputs

Asset & Pricing

Lease Terms

Tenant & Property

Mortgage

§1031 Timing

Cost Seg (Asset-Class Defaults)

Car Wash: L20/B30/SI30/5yr20 · Storage: L15/B55/SI20/5yr10 · DG: L15/B65/SI18/5yr2 · QSR: L20/B45/SI25/5yr10 · C-Store: L7/B30/SI50/5yr13

2026 Ordinary Income

Carryforwards

Tax

💰 Deal Economics

📉 Cost Segregation Y1 (NNN-Specific)

🎯 2026 Tax Picture

🎯 NNN Fit Score

out of 100
Verdict
Action