My detailed projection is over 20% IRR before depreciation benefits. The assumptions are 50% initial equity, a fifteen year hold with a 6-year rentup of the 80,000 SF of available space, borrowing only for tenant buildouts, and exiting with a sale at a 10% cap rate. 47% of current gross is a US Dept. of Agriculture Lease and 10% rooftop solar just being installed.