CONCENTRIC_PROTECTION · FOUR_LAYERS · INNER_TO_OUTER
Four rings of downside protection. Every ring verified.
The inner ring provides the highest certainty — it is not contingent on any future event. Each outer ring adds incremental protection and upside. The structure is designed so that even if all outer rings fail simultaneously, the inner ring holds.
1
HIGHEST
Self-Storage NOI Floor
$790K verified NOI · 1.44× DSCR · Util-101 electrically isolated
VERIFIED · CPA & LENDER
2
VERIFIED
18-Building Campus Value
$12.0M MAI appraisal · 283,439 SF collateral · ~40% LTV floor
VERIFIED · CPA & LENDER
3
PROJECTED
Data Center Revenue Upside
$585K NOI at 50% utilization · Phase 1 target 3–6 MW
MODELED · NOT CONTINGENT ON INNER RING
4
STRUCTURAL
$61B Corridor Exit Pool
Institutional buyer pool · Microsoft corridor anchor · Multiple paths
MODELED · NOT CONTINGENT ON INNER RING
LIVE_STRESS_TEST · INTERACTIVE_MODEL · MOVE_THE_SLIDERS
Break this deal yourself. Watch the floor hold.
Move all three sliders to their most adverse positions simultaneously. The NOI floor is locked at the self-storage baseline. It does not move regardless of slider position — because the SS revenue stream is structurally isolated from all DC conversion activity.
SS_OCCUPANCY
80%
55% WORST
85% BASE
SS NOI at 80%: $790,216 · Debt coverage: COVERED
EXIT_CAP_RATE
6.5%
5.5% BEST
10.0% WORST
At 6.5% cap: exit value $20.2M · vs. cost basis $7.9M
DC_LEASE_UP_MONTHS
12 mo
6 MO BEST
42 MO WORST
DC revenue begins month 12 · SS carries full debt service until then
PROJECTED_IRR · 5_YEAR_HOLD
24.5
%
BASE_CASE_SCENARIO
DSCR · DEBT_SERVICE_COVERAGE
1.44×
MIN_THRESHOLD: 1.25× · FLOOR: 1.44×
NOI_FLOOR · STRUCTURALLY_LOCKED
$790,216
CPA-reviewed · Lender-validated · 36mo verified
Covers debt service
1.44× DSCR
This floor does not move regardless of slider position. SS Util-101 is electrically isolated from all DC construction activity.
CURRENT_SCENARIO_OUTPUTS
SS_NOI
$790,216
DC_NOI
$364,000
TOTAL_NOI
$1,154,216
EXIT_VALUE
$20.2M
SCENARIO_STACK · FOUR_CASES · ALL_OUTCOMES_MODELED
Every scenario. Stress tested. The floor holds in all of them.
Select any scenario to see the full modeled output. Note that even the Stress scenario — multiple simultaneous adverse conditions — shows positive DSCR and positive IRR, because the NOI floor is verified, not projected.
PROJECTED_IRR
24.5%
DSCR_COVERAGE
2.5×
ANNUAL_NOI
$1310K
SS_OCCUPANCY
80%
EXIT_CAP_RATE
6.5%
DC_LEASE_UP
12 mo
No pre-lease. Operator signs at Phase 1 completion. Market cap rate. 3–6 MW Phase 1 target.
RISK_ARCHITECTURE · THREE_LAYERS · SELECT_TO_EXPAND · HOVER_FOR_EVIDENCE
Market risk. Asset risk. Capital structure risk. All three mapped.
Expand any layer to see the specific risk factors within it, the mitigation in place, and the verified evidence behind each claim. Hover any factor to see the evidence source.
RISK_SCORES · TRADITIONAL_VS_TIER3 · MOAT_FRAMEWORK
Every risk category. Tier 3 architecture outperforms traditional structure.
The Tier 3 isolation architecture — which electrically separates the self-storage income stream from all data center construction activity — improves every risk score by 26–50 points against the traditional structure.
TIER_3_ISOLATION · ELECTRICAL_ARCHITECTURE · BEFORE_AND_AFTER
The structural change that created the floor.
The self-storage NOI floor is not simply a claim about existing revenue. It is the product of a deliberate electrical isolation architecture — Tier 3 — that structurally separates the income-producing asset from all conversion risk.
BEFORE · LEGACY_ARCHITECTURE
Customer-owned substation (circa 1947)
Self-storage power shared with DC conversion
Owner bears all high-voltage liability
Single 5 MVA transformer — single point of failure
AFTER · TIER_3_ARCHITECTURE
Decommissioned legacy substation — liability eliminated
SS Util-101 electrically isolated — DC cannot touch SS revenue
WE Energies owns HV infrastructure — liability transferred to utility
3 × 1,000 KVA modular transformers (Util-101/102/103) — N-1 redundancy
INVESTOR_OBJECTIONS · FIVE_QUESTIONS · DATA-BACKED_ANSWERS
The five questions institutional investors ask. Answered with data.
These are not the questions we wish investors would ask. These are the actual objections that surface in every institutional due diligence call. We have answered each one in advance — with sourced evidence, not reassurance.
MOAT_RISK_SCORE · SS069 · 441_UNIT_FRAMEWORK · PILLAR_06
The methodology scored this asset at 33/35 on Risk Architecture before a dollar was deployed.
The risk architecture you are reading is not post-acquisition rationalization. It is the same framework that scored SS069 at #1 of 1,676 properties screened before acquisition. The risk was underwritten before capital was committed.
RISK_ARCHITECTURE_PILLAR · SS069
0
/ 35
Score produced by the 441-unit MOAT framework applied pre-acquisition. Risk architecture was underwritten, not discovered.
Environmental Status
0 / 6
Workforce Availability
0 / 5
Supply Chain Access
0 / 6
Insurance Adequacy
0 / 6
Corridor Competition Density
0 / 6
Market Exit Liquidity
0 / 6
RISK_REVIEWED · FLOOR_VERIFIED · NEXT_STEP
You have seen the downside.
Now review the full opportunity.
The SS069 asset is reviewed, stress-tested, and documented. The investor briefing provides the complete picture — asset, methodology, return projections, and capital structure — in a single package.
Stewardship over speculation. People over profits. Christ at the center.
All financial projections are estimates and forward-looking statements subject to material risks and uncertainties. The self-storage NOI of $790,216 is CPA-reviewed and lender-validated as of the most recent fiscal period but does not guarantee future performance. The MAI-certified appraisal of $12.0M was conducted by Newmark in January 2025. IRR projections including the stress scenario are modeled estimates and not guarantees of return. Stress test calculator outputs are illustrative and based on simplifying assumptions. Past performance does not predict future results. This page does not constitute an offer to sell or solicitation to purchase any security. All investment involves risk. Accredited investors only. SEC Rule 506(c).
© 2026 The Center Capital Collective. All rights reserved.