← Pipeline

30424104000001160

Ranked

· Jupiter · 51.49 ac · Industrial

CROSSROADS 6101 LLC · Llc Small · source: Fdor Live

Composite
0.414
rank #3 · 78% pctile
The win-win — read the three lines together
$0$14.74M$29.49M$44.23M$58.98M$73.72MOwner basis—Current-use value$14.16MMaxBasis₉ — most we can pay$73.72M

No viable land basis here — MaxBasis₉ doesn't clear the floor against this owner's basis, so there's no win-win offer to make. —.

MaxBasis₉
$73.72M
$57,283 / unit
Ex-land YOC
11.20%
trended
Basis spread
—
MaxBasis ÷ basis
Rent / cap
0.87
≤1.0 ideal
Site · location & context
parcel polygon
◆ Nearest qualifying transit— · structured
▲ Tallest within 1 mile— · entitled 3 fl

Outside the qualifying-transit band — structured parking required, which the underwrite carries. The amber figure is the tallest entitled site within the ring it sits in.

Entitlement · 2026.06-hb1389
EligibilityCommercial Industrial Mixed Use
Units1,287
Binding constraintDensity
Density25 du/ac
Height3 fl (entitled 3)
ParkingStructured
71-unit gatePass
Underwrite (screening grade)
Blended 120% cap rent$3,251
Market rent est.$2,835
Effective rent$2,693
NOI (Yr 2)$30.89M
NOI (trended)$33.75M
Cost ex-land$301.31M
Abatement value / yr$4.63M
Ownership story
Owner typeLlc Small
Tenure—
AbsenteeYes
UnleveragedNo
ProbateNo
Conversion score0.25
absentee
Composite breakdown
Basis spread
0.00
Owner conversion
0.25
Ex-land yield
0.80
Rent / cap fit
0.87
Transit / parking
0.40
71-unit gate
1.00
Assemblage
0.60