Anyone modeled a ST lease to own scenario?
Assumptions:
SF: 200,000
Base rent : $15.36 gross
purchase price: 13.2MM
Opex: $7psf
Interest 5%

I need to back Into an amortization where the tenant will own it free and clear. No balloon.
[{"id": "fnmy0pt", "text": "It\u2019s roughly a 10 or 15 year amortization \n\nNOI 1,672,000 \nLOAN AMOUNT 13,200,000\nINTEREST RATE 5.00%\n\nLOAN PAYMENTS 1,252,680\nAMORTIZATION 15 years\n\nLOAN PAYMENTS 1,680,229\nAMORTIZATION 10 years", "replies": [{"id": "fnmyjg6", "text": "I\u2019m using an amortization table to model? Is this the right way to do it or is there a better one?", "replies": [], "depth": 2}], "depth": 1}, {"id": "fnn0392", "text": "I\u2019m typing on my phone, so yeah, I ballparked it using this [chart](http://www.fantinigorga.com/publications/Constant-Chart.pdf)", "replies": [], "depth": 1}]