NOI.

Taylor Morrison / Yardly
Portfolio Energy Program

Solar + battery across three Florida Yardly communities — 731 homes — with optional EV charging. Taylor Morrison owns the systems, claims the tax credits, and earns new monthly income below utility rates. Zero capital required. Figures at the 40% ITC (30% federal base + 10% domestic content).

Annual income — Year 1
$865,104
Tenant-paid NOI across all three communities · full occupancy
Total energy system
$7.95M
Solar + battery on 731 homes (~$10K/unit) + EV
ITC (40%)
$3,179,000
40% of the $7.95M installed cost · Taylor Morrison claims all credits
Asset value lift
$14.42M
$865,104 NOI ÷ 6% cap rate · at full stabilization
25-yr value created
$45.96M
$31.54M NOI + $14.42M asset lift · 3% escalator · 731 homes
25-yr net income
$31.54M
Solar + battery + EV · all 3 Yardly communities · 3% escalator
Tenant outcome
Utility parity
Tenants pay ≈ their current bill and gain hurricane battery backup + a locked rate

Explore each community — site analysis & financials

Yardly Artisan Lakes
Yardly Artisan Lakes
Palmetto, FL · 192 homes · FPL
Annual NOI (40% ITC)$190,008
Energy system (S+B+EV)$2.09M
ITC (40%)$835,000
Year-1 credits (ITC + MACRS)$1,273,375
Asset lift+$3.17M
25-yr net$6.93M
Yardly Mount Dora
Yardly Mount Dora
Mount Dora, FL · 309 homes · Duke Energy Florida
Annual NOI (40% ITC)$386,856
Energy system (S+B+EV)$3.36M
ITC (40%)$1,344,000
Year-1 credits (ITC + MACRS)$2,049,600
Asset lift+$6.45M
25-yr net$14.10M
Yardly Mount Dora Groves
Yardly Mount Dora Groves
Eustis, FL · 230 homes · Duke Energy Florida
Annual NOI (40% ITC)$288,240
Energy system (S+B+EV)$2.50M
ITC (40%)$1,000,000
Year-1 credits (ITC + MACRS)$1,525,000
Asset lift+$4.80M
25-yr net$10.51M

Battery is standard (a shared common-battery plant bundled with rooftop solar on every unit, blended ~$10,000/unit), not a paid add-on. Tenant pricing is set at utility parity by bedroom. EV charging remains optional (35% uptake modeled). Figures use the 40% ITC (30% federal base + 10% domestic-content bonus for U.S.-manufactured equipment); the 30% base is the conservative floor. Because the shared-battery configuration keeps the install at $10,000/unit, the portfolio is cash-flow positive from month one — even before credits land. Under OBBBA the systems must be placed in service by December 31, 2027 to claim the ITC — NOI's ~5-month build timeline makes a 2026 signature comfortable, but the buffer shrinks monthly.

01Executive Summary — The Portfolio Opportunity

How it works — in plain English

Across all three communities — 731 homes — Taylor Morrison / Yardly buys a complete solar-plus-battery system (building-rooftop solar plus shared common battery storage, allocated per unit) and pays for it over 25 years, like a mortgage on the equipment. Because Taylor Morrison owns it, the federal government returns large tax credits — 40% ITC + MACRS — which Taylor Morrison applies to the loan to cut the real monthly cost. Tenants pay about what they pay the utility today, for clean power, battery backup, and a locked rate. Taylor Morrison keeps the spread. The transaction is structured as a capital lease — Taylor Morrison holds the systems as owner for tax purposes (which is what unlocks the ITC and MACRS) and pays NOI fixed monthly lease payments over 25 years. EV charging is offered as an optional add-on.

1
NOI builds and finances solar + battery across every community — Taylor Morrison carries the loan
NOI designs, finances, installs and maintains a complete solar-plus-battery system across each property, with EV charging available as an option. Taylor Morrison takes on the loan obligation to NOI. Over the full term the project is net positive and grows, and the systems materially increase asset value.
2
Taylor Morrison buys the systems and pays over 25 years
The combined system across the portfolio costs $7.95M — a blended $10,000 per unit for rooftop solar and a shared common-battery plant, plus EV on opted-in spaces — financed at 8.99% over 25 years. At full sticker that is roughly $90 per unit per month before credits.
3
Because Taylor Morrison owns it, the IRS returns about $4.85M
Taylor Morrison qualifies for the 40% ITC (30% base + 10% domestic content) — $3.18M — plus accelerated depreciation (MACRS) worth another $1.67M: $4.85M returned in Year 1, ~18 months after install. The 30% base ITC is the conservative floor.
4
Taylor Morrison applies that money to the loan — and the real cost drops
Applied to the NOI loan, the credits cut the all-in solar-plus-battery cost from ~$90 to about $38 per unit per month at the 40% ITC — Taylor Morrison's true, ongoing cost, locked in for 25 years (~$47 at the 30% floor).
5
Tenants pay about their old bill — for a far better product — and Taylor Morrison keeps the difference
Tenants pay roughly their current utility bill (~$95–180/mo by bedroom), now with clean power, battery backup, and a locked rate. Net of Taylor Morrison's ~$38 cost plus optional EV, that is $865,104 in new annual income across the portfolio, rising up to 3% per year.

The numbers — 731 homes, solar + battery standard, 40% ITC

New annual NOI — Year 1
$865,104+
Solar + battery on all 731 homes, plus optional EV. Zero upfront from Taylor Morrison.
Capital required from Taylor Morrison
$0
NOI provides all financing, equipment, installation & maintenance.
ITC tax credit — 40%
$3.18M
40% of the total system cost (30% base + 10% domestic content) · returned in Year 1.
25-year net income
$31.54M
Cumulative tenant NOI across 731 homes · 3% escalator.
Year-1 tax credits (ITC + MACRS)
$4.85M
$3.18M ITC + $1.67M MACRS · recouped ~month 18 and applied to the loans.
Asset value lift
+$14.42M
At 6% cap rate on Year 1 NOI.
25-yr value created
$45.96M
Cumulative NOI ($31.54M) + asset lift ($14.42M).

The money Taylor Morrison gets back — Year 1 (40% ITC)

40% ITC (30% base + 10% domestic content)
$3,179,000
40% of the total system cost · returned to Taylor Morrison in Year 1.
MACRS depreciation
$1,668,975
Accelerated depreciation · 21% corp tax · 100% bonus · Year 1.
Total returned in Year 1
$4,847,975
Applied to the loans, this cuts the real cost from ~$90 to ~$38/unit.

Base case shown at the 40% ITC (30% federal base + 10% domestic content). Systems financed at 8.99% over 25 years on the full $7,947,500 cost; ITC and MACRS (21% corporate tax, 100% bonus) are returned ~18 months after install and applied to reduce the loans. If the domestic-content bonus is not secured, the 30% base ITC ($2,384,250) applies and the all-in cost rises to ~$47/unit. Under the One Big Beautiful Bill Act, construction must begin by July 4, 2026 — or the systems must be placed in service by December 31, 2027 — to claim the ITC; NOI’s ~5-month build timeline keeps a 2026 signature comfortably inside the window. The tenant-NOI figures assume full occupancy: at 95% occupancy portfolio NOI is $803,652, at 90% $742,200 (see sensitivity below). Consult your accountant — NOI is not a tax advisory service.

Occupancy sensitivity — disclosed and stress-tested

Tenant-paid solar revenue scales with occupancy; the NOI loan payment does not. The base case models full occupancy. The table below stress-tests the portfolio at 95% and 90% occupancy — because the shared-battery configuration keeps the post-credit cost at ~$38/unit, the program stays strongly cash-flow positive even at 90%.

OccupancyTenant NOI / yrChange vs base
100% (base case)$865,104
95% occupancy$803,652−$61,452
90% occupancy$742,200−$122,904
What this program is

Taylor Morrison / Yardly can generate $865,104 in new Year-1 NOI across three Florida communities through a solar-plus-battery program — standard on every unit — with optional EV charging, zero upfront investment and zero operational risk. Taylor Morrison owns the systems (financed by NOI over 25 years), and at the 40% ITC the federal credits bring the real running cost to roughly $38/unit/month. Tenants pay about what they already pay the utility, but get clean power, battery backup and a locked rate; Taylor Morrison keeps the difference. Over 25 years the program creates ~$45.96M in value — $31.54M of cumulative tenant NOI and $14.42M of asset appreciation. Three communities selected as a representative pilot across the Taylor Morrison Florida portfolio: the program scales across the full footprint on the same per-unit economics — and can be designed into future Taylor Morrison developments from day one. Open each community above for its site analysis and financials.

Timing — the federal ITC window

Systems must be operating by December 31, 2027
Under the One Big Beautiful Bill Act, solar projects that begin construction after July 4, 2026 must be placed in service — installed, interconnected and producing — by December 31, 2027 to claim the federal ITC worth $3.18M on this portfolio. NOI’s build timeline is ~5 months from signature to go-live, so a 2026 signature leaves a full year of buffer against permitting and interconnection queues — but that buffer shrinks every month, and installer and equipment capacity is tightening industry-wide as the deadline approaches. Starting construction in 2026 also locks the easier 2026 domestic-content thresholds (50% vs 55% in 2027) under the new FEOC sourcing rules — which NOI’s U.S.-made equipment (SEG Solar, Houston TX; IronRidge, Hayward CA) is specified to meet. The battery portion of the system keeps ITC eligibility through 2033 on a separate schedule.
02About NOI

NOI is a solar income platform built for residential real estate operators — turning rooftops into recurring revenue streams across multifamily, SFR and BTR communities, with zero operational burden on the landlord.

Built by operators who lived the rooftop problem

Before NOI, our founders spent years inside real estate portfolios and energy companies across the US. They saw the same pattern at every multifamily, BTR, and HOA property: rooftops sitting idle while energy bills kept climbing for tenants and owners alike. Solar was the obvious answer — but the existing model was broken. They decided enough was enough.

50
States covered
$0
Capex for owners
25 yr
Revenue contract
2021
Founded

The Team

Daniel Bessmert
Daniel Bessmert
Partner
Daniel has 20+ years of experience at companies including Citibank, Visa, and PayPal. He has also built and scaled several fintech ventures and leads NOI's banking, lending, and payments infrastructure.
Dan Katzman
Dan Katzman
Partner
Dan has built multiple solar and energy-efficiency companies across the U.S. and has decades of experience in real estate operations. He specializes in turning underutilized rooftops into new NOI for property owners and HOAs. Dan oversees project design, implementation, and ongoing service, and manages our hardware partners and installer network.
Christian Spaltenstein
Christian Spaltenstein
Partner
Christian brings decades of global payments, FX and international business operations leadership. He drives NOI's commercial partnerships and cross-border growth, and structures the financing relationships behind every program.
Margo Ivanenko
Margo Ivanenko
Client Success Manager
Works directly with multifamily owners, developers, and HOA boards to scope NOI's solar revenue program — from initial roof analysis through to installation and billing go-live. Margo is your point of contact throughout the project rollout.
Dmytro Shlandii
Dmytro Shlandii
Project Delivery
Dmytro supports system design, production monitoring, and project delivery across NOI communities — coordinating surveys, installers, and go-live so every community energizes on schedule.

What NOI handles end-to-end

💰
Capital-lease financing
NOI sources and structures the lease at 8.99% through institutional partners. No new equity required from Taylor Morrison.
🔧
Full installation
Licensed, bonded crews handle design, permitting, installation, commissioning, and all municipal coordination.
📱
Tenant billing
Tenants pay a flat solar fee at about their utility bill. NOI invoices, collects, and remits revenue monthly.
📡
24/7 monitoring
Production monitoring, maintenance dispatch, warranty management, and annual performance reporting.
🏠
Unified rent platform
Consolidate rent, solar, battery, and EV billing — one statement to tenants, one dashboard for your team.
🏦
Taylor Morrison owns the assets
Unlike third-party leases, Taylor Morrison retains asset ownership and can claim the 40% Investment Tax Credit — $3,179,000 on this portfolio.
03Equipment — Tier 1 · ITC-Eligible

All solar modules are BloombergNEF Tier 1 rated — the industry gold standard for bankability, manufacturing scale, and long-term reliability. Rooftop solar and a shared common-battery plant are installed as standard, serving every unit. The base 30% ITC is increased by a 10% domestic-content bonus for U.S.-manufactured equipment meeting FEOC sourcing — the 40% ITC used in this model.

☀️ Solar Array

ComponentSpecOriginRating
Solar modulesSEG Solar 420W · ~3 kW allocation per unitU.S. — Houston, TXBNEF Tier 1
InvertersEcoFlow PowerOcean hybrid inverterEcoFlow97.8% peak efficiency
RackingIronRidge XR100 rail systemU.S. — Hayward, CAUL 2703 certified
Wiring & BOSPV wire, combiners, disconnectsU.S. sourcedNEC 2023 compliant

🔋 Battery Storage — EcoFlow PowerOcean (shared common plant, standard)

Building-level
Common battery plant
One plant per building cluster — every unit backed up
10 yr
Battery warranty
EcoFlow guaranteed
Hard-wired
Automatic transfer
Backup kicks in seamlessly during outages

⚡ EV Charger — EcoFlow Level 2 Smart Charger (optional)

240V
Level 2 charging
Up to 11.5 kW output · community parking
Overnight
Full charge
Most EVs 20% → 100%
5 yr
Charger warranty
EcoFlow guaranteed
Tier 1
BNEF module rating
SEG Solar · Houston TX
25 yr
Panel warranty
≥85% output at year 25
40%
ITC eligible
30% base + 10% domestic content
04Tenant Experience — What Tenants Get

What tenants get — across every community

Every unit gets a solar allocation and battery backup as standard. Tenants pay about what they pay the local utility today — but now for clean power, battery backup during outages, and a rate locked under the community's control. EV charging is available as an option. It fits the Taylor Morrison commitment to quality and doing what is right: one simple charge, no utility enrollment, no rate surprises.

☀🔋 Solar + Battery — standard on every unit

A rooftop-solar allocation plus shared EcoFlow PowerOcean battery storage, serving every unit. The tenant pays a fixed community fee at about their current utility bill, but gets battery backup and a locked rate.

Local utility (before)~$95–180/mo by bedroom
Community solar + battery fee~$95–180/mo by bedroom
vs. utility≈ parity — same bill, far better product
🔒 Hard-Wired · Resilient · Standard
Battery backup: keeps the unit powered automatically during outages — always ready, standard on every unit.
Clean energy from the building's own rooftop solar
Rate locked under the community — protected from utility hikes
Simple billing — one monthly fee alongside rent
⚡ + EV charger (optional)

A Level 2 charger in the community parking area, charging overnight from rooftop solar — at a fraction of public charging costs. The one optional upgrade.

EV charger fee$40/mo
vs. public chargingSave $10–$40/mo
Powered byRooftop solar ☀️
Full charge overnight from ~20% — most EVs every night
Solar-powered — charging from sunshine, not the grid
App-scheduled off-peak — set it and forget it
Works with Tesla, Ford, GM, Rivian, Hyundai, and all major brands

A representative tenant bill — Florida two-bedroom (FPL)

Below is a representative Florida two-bedroom electric bill (~750 kWh). Today the tenant pays the utility a fixed customer charge plus a usage charge. With a rooftop-solar allocation + battery, the unit draws most of its power from solar — so the usage charge is replaced by a single solar charge to the community, while the tenant keeps full grid access for backup. Figures are representative; Taylor Morrison can supply an actual tenant bill per community and we will set true parity.

Today — utility electric only
Customer charge (grid connection)$12.00
Electric usage — ~750 kWh$125.00
Electric total$137.00
With Solar + Battery (NOI)
Utility customer charge (grid stays connected)$12.00
Solar + battery — to the community$125.00
Electric total$137.00
Tenant gainsBackup + locked rate

Water, trash and every other charge are unchanged — only the electricity supply changes. The tenant pays the community for solar instead of paying the utility for usage, and keeps the small fixed connection fee.

Tenants keep the grid — they just use their own solar first

The unit stays connected to the local utility (FPL or Duke Energy Florida by community). The tenant keeps full backup access to the grid and pays the utility's small fixed connection fee (~$10–14/mo). Because the rooftop solar and battery produce most of the unit's electricity, the tenant draws little from the grid, so the utility's usage charge is replaced by one solar charge from the community. On cloudy stretches or peak demand, the unit pulls from the grid automatically, exactly as before.

Setting the tenant rate is Taylor Morrison’s call

NOI’s all-in cost to Taylor Morrison is ~$38/unit/month. You set the tenant’s solar rate by bedroom — anything above ~$38 is your margin. The financial model uses parity estimates of $95 (1BR), $125 (2BR) and $150 (3BR); the actual rate is yours to set against each community’s real tenant bills.

05Billing Platform — Greatweek
One platform for energy billing, rent collection, and tenant management

Greatweek is NOI's separate, in-house billing platform (greatweek.com). Taylor Morrison / Yardly can use Greatweek to manage the energy program in one place — or keep everything inside its existing Entrata tenant portals and handle energy as a line item. Energy billing, rent collection, tenant communication, collection reminders, payouts, and solar production monitoring are all integrated. Taylor Morrison is not required to use the platform, but it eliminates manual reconciliation — especially given the platform is directly integrated with the EcoFlow inverters and battery systems.

Energy billing
Automated monthly invoices for solar, battery, and EV fees. Integrated directly with inverter data — charges reflect actual production.
🏠
Rent collection
Collect rent and energy fees on a single consolidated statement. One payment from each tenant covers everything.
💬
Tenant communication
In-app messaging for support requests, maintenance, and announcements. Automated collection reminders before and after due dates.
💳
Stripe-powered payments
Tenants pay by card, ACH bank transfer, or installment plans — all via Stripe. Fees apply per payment method. Funds flow directly to Taylor Morrison.
⚙️
Optional — fully managed billing
Using the Greatweek platform to collect is optional. If Taylor Morrison runs billing through NOI, the fee is 5% of collections (covering all Stripe processing). If Taylor Morrison self-bills through Entrata, there is no platform fee — Taylor Morrison keeps the full spread shown in the financials.
📊
Revenue dashboard
Live view of total revenue, outstanding invoices, payout schedules, and community-wide energy production — all in one screen.
06Implementation Timeline
1
Week 1–2
Agreement
Partnership agreement executed. Capital lease term sheet issued. NOI team mobilizes.
2
Week 2–3
Design
Drone aerial and site survey of all rooftops across the three communities — Artisan Lakes' newly completed homes, Mount Dora's cottage and townhome rows, and Groves' low-rise cottages. Engineered plans shared with Taylor Morrison for review.
3
Week 3–4
Permits
Building permits filed with the City of Palmetto (Manatee County), the City of Mount Dora and the City of Eustis (Lake County). Utility interconnection submitted to FPL (Artisan Lakes) and Duke Energy Florida (Mount Dora and Groves) in parallel.
4
Week 4–5
Tenant communication
NOI and Taylor Morrison communicate to tenants that the new energy system is being installed at bill parity. Tenants are offered EV charging as an optional add-on. Opt-in window open for 3 weeks.
5
Month 2
Equipment
Panels, inverters, racking, common-battery plants, and opted-in EV chargers ordered and delivered to a regional staging area.
6
Month 3–5
Installation
Communities installed in parallel crews — Yardly Artisan Lakes first (largest, and brand-new roofs make it the fastest install), then Yardly Mount Dora and Yardly Mount Dora Groves. Solar, common battery and EV chargers installed simultaneously per building. Add-ons can also be requested post-installation at any time.
7
Month 5
Go Live
All systems live. Tenant billing begins for solar, battery, and EV as applicable. First revenue remittance to Taylor Morrison / Yardly.
Ongoing
Operations + portfolio rollout
Monthly monitoring, maintenance, billing, and revenue distributions. On pilot success, the program extends across the remaining Taylor Morrison portfolio on the same per-unit economics — and into future developments at the design stage.
07Key Terms & Signature
Program scope
731 homes across 3 Florida communities (Yardly Artisan Lakes, Yardly Mount Dora, Yardly Mount Dora Groves)
Ownership
Taylor Morrison owns the systems & claims ITC + MACRS
Capital required
$0 — financed, zero out-of-pocket
Financing rate
8.99% over 25 years — sourced by NOI
Standard offering
Solar + shared battery on every unit (blended ~$10,000/unit); EV optional
Tenant pricing
Utility parity (~$95–180/mo by bedroom); up to 3% annual escalator
NOI all-in cost to Taylor Morrison
~$38/unit/month at 40% ITC (~$47 at 30% floor)
Platform / service fee
$0 if Taylor Morrison self-bills — Taylor Morrison keeps the full spread
Occupancy assumption
Full occupancy modeled; at 95% tenant NOI is $803,652/yr, at 90% $742,200/yr
Annual NOI
$865,104 Year-1 tenant NOI at full occupancy · asset lift +$14.42M @ 6% cap · ~$45.96M 25-yr value
ITC
$3,179,000 (40%: 30% federal base + 10% domestic content); 30% base floor $2,384,250
ITC placed-in-service deadline
December 31, 2027 (OBBBA) — systems must be installed, interconnected and producing by this date. NOI build timeline ~5 months from signature; a 2026 construction start also locks the easier 2026 FEOC domestic-content thresholds (50% vs 55% in 2027)
Exclusivity window
90 days from signing
Offer valid until
August 31, 2026

Per-community schedule (40% ITC base case)

CommunityUnitsUtilityTenant charge (blended)System costITC (40%)Annual NOI
Yardly Artisan Lakes192FPL~$110/mo$2,087,500$835,000$190,008
Yardly Mount Dora309Duke Energy Florida~$132/mo$3,360,000$1,344,000$386,856
Yardly Mount Dora Groves230Duke Energy Florida~$132/mo$2,500,000$1,000,000$288,240
Portfolio total731parity$7,947,500$3,179,000$865,104

Buy-Out, Transfer & End-of-Lease Options

🔄 Buy-Out Option

At any point after Year 5, Taylor Morrison can buy out a lease at fair market value and assume full ownership.

🤝 Transfer to New Owner

On sale, a lease transfers to the incoming owner for the remainder of the term — seamless, no revenue disruption.

📋 End of Lease (Year 25)

Extend at reduced cost, upgrade to new equipment with a fresh lease, or take full unencumbered ownership. Panels expected to produce ≥80% capacity well beyond year 25.

ITC & Tax Benefits: Pricing depends on Taylor Morrison applying for the ITC and repaying it to NOI within 18 months of installation. As a capital-lease structure, Taylor Morrison also benefits from MACRS depreciation. 40% ITC (30% federal base + 10% domestic content): $3,179,000 on the full installed portfolio, plus MACRS $1,668,975$4,847,975 returned in Year 1. Taylor Morrison claims it in Year 1. If the domestic-content bonus is not secured, the 30% base ITC ($2,384,250) is the conservative floor. Under OBBBA, construction must begin by July 4, 2026 — or the systems placed in service by December 31, 2027; NOI equipment (SEG Solar modules, Houston TX; IronRidge racking, Hayward CA) is specified to meet the FEOC/domestic-content sourcing rules, with manufacturer certifications provided for the ITC filing. Please consult your accountant — NOI is not a tax advisory service.

By executing below, Taylor Morrison / Yardly authorizes NOI to proceed with site survey, system design, capital-lease structuring, and permitting across the three communities. Unit counts, unit mixes and parity charges shown are estimates from public listing data and market rates; final figures are confirmed against Taylor Morrison's rent roll and actual tenant bills at survey.

NOI Energy Services
Signature
Printed name & title
Date
joinnoi.com
Taylor Morrison / Yardly
Signature
Printed name & title
Date
liveatyardly.com

Offer valid through August 31, 2026 · Questions? joinnoi.com

Yardly Artisan Lakes
Energy Program

Prepared for Taylor Morrison / Yardly · Palmetto, FL · 192 homes

liveatyardly.comyardlyartisanlakes.comfpl.comus.ecoflow.com
Community Overview — Yardly Artisan Lakes
Rooftop solar at Yardly Artisan Lakes
Rooftop solar at Yardly Artisan Lakes · Palmetto, FL — visualization; final layout at site survey

A 192-home build-to-rent community of one- and two-bedroom cottage homes in the Artisan Lakes master plan in Palmetto, Manatee County — minutes from I-75 between Tampa Bay and Sarasota. The final homes were completed in 2026, making this the newest asset in the program.

CommunityDetail
LocationYardly Artisan Lakes · 5020 Cedar Leaf Cir, Palmetto, FL 34221 · Manatee County
Units190 apartment units
Local utilityFPL
Tenant charge (parity, blended)~$110/unit/month — set by bedroom
EV chargers modeled (35%)67 chargers

Site & Solar Analysis

Florida delivers a solid solar resource — roughly 1,500 kWh per kW per year. Each unit carries a blended ~3 kW solar allocation from the building rooftops plus a share of common battery storage (≈ $10,000/unit installed). Final array sizing and roof-by-roof layout are confirmed at site survey using Google Solar / Project Sunroof data.

Solar metricYardly Artisan Lakes
Total rooftop array (≈3 kW/unit)~575 kW
Estimated annual production~865,000 kWh/yr
Solar + common battery system cost$1,920,000
EV charging (67 chargers)$167,500
Total energy system$2,087,500

Tenant charge by bedroom type — parity estimate, confirmed against real bills

Unit typeUnitsTenant charge (parity, est.)Spread over $38 cost
1-bedroom (≈3 kW allocation)96~$95/mo+$57/mo
2-bedroom (≈3.5 kW)96~$125/mo+$87/mo

Because Yardly Artisan Lakes was just completed, every roof is brand new — no reroof cost enters the system, the full installed basis is ITC-eligible, and the arrays sit on warrantied roofs with 25+ years of life. This is the best possible starting geometry for a solar program. Unit mix and parity charges are the two assumptions that move NOI most — Taylor Morrison should confirm both against rent-roll and a real tenant FPL bill; the $1,920,000 total reflects the blended $10,000/unit shared-battery configuration.

Financial Model — NOI Uplift (40% ITC)

Energy system cost — what it takes to install

A complete unit system is a rooftop-solar allocation plus a share of common battery storage: roughly a 3 kW solar allocation (~$7,500 at $2,500/kW) plus battery share (~$2,500) ≈ $10,000 per unit. EV charging adds $2,500 per opted-in space. Across 192 homes:

ComponentScopeInstall cost
Solar + common battery (standard, every unit)192 homes$1,920,000
EV chargers (optional add-on)67 chargers$167,500
Total energy system192 homes$2,087,500
Blended cost per unit (solar + battery)$10,000

Solar + Battery — standard on every unit

How the economics work

Solar and common battery storage are standard on all 192 homes. At the 40% ITC (30% base + 10% domestic content) plus MACRS, Taylor Morrison's all-in cost after credits is about $38/unit/month. You charge tenants at parity — roughly their FPL bill, set by bedroom (blended ~$110) — and keep the full spread of ~$72/unit. EV charging is the only optional add-on. The 30% base ITC is the conservative floor (~$47/unit) if the ITC credit is not secured.

Capital Flow — How Money Moves (192 homes · solar+battery standard · 67 EV · 40% ITC)

192 TENANTS ☀🔋 Solar + Battery — 192 homes Pay ~$110/mo blended (by bedroom) +$21,120 / mo ⚡ EV (optional) — 67 chargers Pay $40/mo each +$2,680 / mo TAYLOR MORRISON ASSET OWNER · COLLECTS REVENUE RECEIVES FROM TENANTS Solar+battery (192 × ~$110) +21,120 EV fees (67 × $40) +2,680 Total revenue / mo +23,800 PAYS NOI (FINANCED, POST 40% CREDIT) Solar+battery (192 × $38) −7,296 EV (67 × $10) −670 Total cost / mo −7,966 Net to Taylor Morrison / mo +15,834 NOI ENERGY Funds · Designs · Installs Monitors · Maintains · Bills $0 capex to Taylor Morrison NET TO TAYLOR MORRISON / YEAR $190,008 · growing 3%/yr pays NOI pay monthly REVENUE +23,800/mo COSTS −7,966/mo NET +15,834/mo = $190,008/yr

When the real NOI begins — the 18-month tax-credit recoupment

Cash-flow positive from month one — and the credits triple it

Tenants pay parity before any tax benefit. Because the shared-battery configuration keeps the install at $10,000/unit, Yardly Artisan Lakes runs cash-flow positive even before credits — about +$5,096/month at the full pre-credit cost (~$90/unit). At ~month 18 the $1,273,375 in credits (ITC $835,000 + MACRS $438,375) is recouped and applied to the loan, cutting Taylor Morrison's cost to ~$38/unit. That is when the full NOI uplift begins.

The loan mechanics behind $38 — how the credits cut the payment

The payment drop is not a discount — it is a lump-sum principal paydown. The loan starts at the full system cost. When the ITC refund and MACRS tax savings land (~month 18), Taylor Morrison applies them against the loan principal — 61% of the original balance — and the loan re-amortizes at the same 8.99% over the remaining term. The lower principal is what drops the payment. Per unit:

StepPrincipal / unitMonthly payment / unit
Loan origination — full system cost financed, 8.99% / 25 yr$10,000$83.85 financing + $5.75 O&M = ~$90
~Month 18 — ITC + MACRS proceeds applied to principal−$6,100 (61%)
Re-amortized loan — remaining term, same 8.99% rate$3,900$32.70 financing + $5.75 O&M = ~$38

If only the 30% base ITC is secured, the paydown is 51% of principal and the re-amortized cost is ~$47/unit. Taylor Morrison may equally choose to keep the credit proceeds as cash and carry the ~$90 payment — the paydown is the recommended structure, not a requirement. Amortization schedule available on request.

⏳ Months 1–18 · before credits are recouped
Tenants pay Taylor Morrison+$23,800/mo
Taylor Morrison pays NOI (full financing + O&M)−$18,704/mo
Net to Taylor Morrison / month+$5,096/mo
Positive even while ITC + MACRS are pending~$90/unit cost
✅ Month 18 onward · credits recouped — the full NOI
Tenants pay Taylor Morrison+$23,800/mo
Taylor Morrison pays NOI (post-credit financing + O&M)−$7,966/mo
Net to Taylor Morrison / month+$15,834/mo
Real, ongoing NOI uplift — $190,008/yr, growing 3%/yr~$38/unit cost

MACRS depreciation is realized in the Year-1 tax filing; the ITC is typically received ~18 months post-install. Pricing depends on Taylor Morrison applying for the ITC and repaying it into the loan within ~18 months of installation.

Per-unit economics — Solar + Battery (standard)Monthly
FPL avg bill (blended, est.)~$110/month
Taylor Morrison charges tenant (parity, by bedroom)~$110/month blended
NOI cost to Taylor Morrison — months 1–18 (full financing, pre-credit)~$90/month
NOI cost to Taylor Morrison — month 18+ (after 40% ITC + MACRS)~$38/month
Tenant outcomeUtility parity + backup + locked rate
Net to Taylor Morrison / unit — steady state (post-credit)+$72.00/month blended
+$3.17M
Property value uplift
At 6% cap rate · Year 1 total NOI
$6.93M
25-yr net income
Cumulative tenant NOI · 3% escalator

EV charging — optional add-on

How the EV add-on works

Solar and battery are standard on every unit. EV charging is the one optional upgrade — Taylor Morrison pays NOI ~$10/mo per charger (post-credit) and charges tenants $40/mo; the spread flows to Taylor Morrison at $0 upfront. Base case models 67 chargers (35% uptake).

Add-onEquipmentTaylor Morrison pays NOI / moTaylor Morrison charges tenant / moNet to Taylor Morrison / charger / mo
⚡ EV Charger (EcoFlow $2,500)$0 upfront~$10.00$40.00$30.00

25-year revenue to Taylor Morrison — solar + battery + optional EV

StreamYear 1Year 5Year 10Year 25
Solar + battery (192 homes)$165,888$186,708$216,446$337,216
EV charging (67 chargers · 35%)$24,120$27,147$31,471$49,031
Total net to Taylor Morrison$190,008$213,856$247,917$386,247

Tenant NOI assumes full occupancy; at 95% occupancy Yardly Artisan Lakes tenant NOI is $175,728/yr, at 90% $161,448/yr. Base case shown at the 40% ITC (30% federal base + 10% domestic content) on the $2,087,500 system = $835,000, plus MACRS $438,375. The 30% base ITC ($626,250) is the conservative floor (all-in cost ~$47/unit). Under OBBBA, construction must begin by July 4, 2026 — or the systems placed in service by December 31, 2027 — to claim the ITC. Consult your accountant — NOI is not a tax advisory service.

Yardly Mount Dora
Energy Program

Prepared for Taylor Morrison / Yardly · Mount Dora, FL · 309 homes

liveatyardly.comtaylormorrison.comduke-energy.comus.ecoflow.com
Community Overview — Yardly Mount Dora
Rooftop solar at Yardly Mount Dora
Rooftop solar at Yardly Mount Dora · Mount Dora, FL — visualization; final layout at site survey

A 309-home build-to-rent community in Mount Dora, Lake County — 92 one-bedroom cottages plus 188 two-bedroom and 29 three-bedroom homes, northwest of Orlando in the Mount Dora Groves master plan. Larger cottage layouts carry larger electric bills, and Duke Energy Florida’s rates are among the highest in the state — making the parity spread here the widest in the program.

CommunityDetail
LocationYardly Mount Dora, Mount Dora, FL · Lake County
Units309 homes (92 × 1-BR · 188 × 2-BR · 29 × 3-BR)
Local utilityDuke Energy Florida
Tenant charge (parity, blended)~$132/unit/month — set by bedroom
EV chargers modeled (35%)108 chargers

Site & Solar Analysis

Florida delivers a solid solar resource — roughly 1,500 kWh per kW per year. Each unit carries a blended ~3 kW solar allocation from the building rooftops plus a share of common battery storage (≈ $10,000/unit installed). Final array sizing and roof-by-roof layout are confirmed at site survey using Google Solar / Project Sunroof data.

Solar metricYardly Mount Dora
Total rooftop array (≈3 kW/unit)~925 kW
Estimated annual production~1,390,000 kWh/yr
Solar + common battery system cost$3,090,000
EV charging (108 chargers)$270,000
Total energy system$3,360,000

Tenant charge by bedroom type — parity estimate, confirmed against real bills

Unit typeUnitsTenant charge (parity, est.)Spread over $38 cost
1-bedroom cottage (≈3 kW allocation)92~$100/mo+$62/mo
2-bedroom (≈3.5 kW)188~$140/mo+$102/mo
3-bedroom (≈4 kW)29~$180/mo+$142/mo

Two- and three-bedroom cottages carry the highest tenant charges in the portfolio ($140–180), so Yardly Mount Dora earns the strongest per-unit spread. Duke Energy Florida’s rates are among the highest in Florida, which makes parity pricing an easy tenant conversation. Unit mix and parity charges are the two assumptions that move NOI most — Taylor Morrison should confirm both against rent-roll and a real tenant Duke Energy Florida bill; the $3,090,000 total reflects the blended $10,000/unit shared-battery configuration.

Financial Model — NOI Uplift (40% ITC)

Energy system cost — what it takes to install

A complete unit system is a rooftop-solar allocation plus a share of common battery storage: roughly a 3 kW solar allocation (~$7,500 at $2,500/kW) plus battery share (~$2,500) ≈ $10,000 per unit. EV charging adds $2,500 per opted-in space. Across 309 homes:

ComponentScopeInstall cost
Solar + common battery (standard, every unit)309 homes$3,090,000
EV chargers (optional add-on)108 chargers$270,000
Total energy system309 homes$3,360,000
Blended cost per unit (solar + battery)$10,000

Solar + Battery — standard on every unit

How the economics work

Solar and common battery storage are standard on all 309 homes. At the 40% ITC (30% base + 10% domestic content) plus MACRS, Taylor Morrison's all-in cost after credits is about $38/unit/month. You charge tenants at parity — roughly their Duke Energy Florida bill, set by bedroom (blended ~$132) — and keep the full spread of ~$94/unit. EV charging is the only optional add-on. The 30% base ITC is the conservative floor (~$47/unit) if the ITC credit is not secured.

Capital Flow — How Money Moves (309 homes · solar+battery standard · 108 EV · 40% ITC)

309 TENANTS ☀🔋 Solar + Battery — 309 homes Pay ~$132/mo blended (by bedroom) +$40,740 / mo ⚡ EV (optional) — 108 chargers Pay $40/mo each +$4,320 / mo TAYLOR MORRISON ASSET OWNER · COLLECTS REVENUE RECEIVES FROM TENANTS Solar+battery (309 × ~$132) +40,740 EV fees (108 × $40) +4,320 Total revenue / mo +45,060 PAYS NOI (FINANCED, POST 40% CREDIT) Solar+battery (309 × $38) −11,742 EV (108 × $10) −1,080 Total cost / mo −12,822 Net to Taylor Morrison / mo +32,238 NOI ENERGY Funds · Designs · Installs Monitors · Maintains · Bills $0 capex to Taylor Morrison NET TO TAYLOR MORRISON / YEAR $386,856 · growing 3%/yr pays NOI pay monthly REVENUE +45,060/mo COSTS −12,822/mo NET +32,238/mo = $386,856/yr

When the real NOI begins — the 18-month tax-credit recoupment

Cash-flow positive from month one — and the credits triple it

Tenants pay parity before any tax benefit. Because the shared-battery configuration keeps the install at $10,000/unit, Yardly Mount Dora runs cash-flow positive even before credits — about +$14,954/month at the full pre-credit cost (~$90/unit). At ~month 18 the $2,049,600 in credits (ITC $1,344,000 + MACRS $705,600) is recouped and applied to the loan, cutting Taylor Morrison's cost to ~$38/unit. That is when the full NOI uplift begins.

The loan mechanics behind $38 — how the credits cut the payment

The payment drop is not a discount — it is a lump-sum principal paydown. The loan starts at the full system cost. When the ITC refund and MACRS tax savings land (~month 18), Taylor Morrison applies them against the loan principal — 61% of the original balance — and the loan re-amortizes at the same 8.99% over the remaining term. The lower principal is what drops the payment. Per unit:

StepPrincipal / unitMonthly payment / unit
Loan origination — full system cost financed, 8.99% / 25 yr$10,000$83.85 financing + $5.75 O&M = ~$90
~Month 18 — ITC + MACRS proceeds applied to principal−$6,100 (61%)
Re-amortized loan — remaining term, same 8.99% rate$3,900$32.70 financing + $5.75 O&M = ~$38

If only the 30% base ITC is secured, the paydown is 51% of principal and the re-amortized cost is ~$47/unit. Taylor Morrison may equally choose to keep the credit proceeds as cash and carry the ~$90 payment — the paydown is the recommended structure, not a requirement. Amortization schedule available on request.

⏳ Months 1–18 · before credits are recouped
Tenants pay Taylor Morrison+$45,060/mo
Taylor Morrison pays NOI (full financing + O&M)−$30,106/mo
Net to Taylor Morrison / month+$14,954/mo
Positive even while ITC + MACRS are pending~$90/unit cost
✅ Month 18 onward · credits recouped — the full NOI
Tenants pay Taylor Morrison+$45,060/mo
Taylor Morrison pays NOI (post-credit financing + O&M)−$12,822/mo
Net to Taylor Morrison / month+$32,238/mo
Real, ongoing NOI uplift — $386,856/yr, growing 3%/yr~$38/unit cost

MACRS depreciation is realized in the Year-1 tax filing; the ITC is typically received ~18 months post-install. Pricing depends on Taylor Morrison applying for the ITC and repaying it into the loan within ~18 months of installation.

Per-unit economics — Solar + Battery (standard)Monthly
Duke Energy Florida avg bill (blended, est.)~$132/month
Taylor Morrison charges tenant (parity, by bedroom)~$132/month blended
NOI cost to Taylor Morrison — months 1–18 (full financing, pre-credit)~$90/month
NOI cost to Taylor Morrison — month 18+ (after 40% ITC + MACRS)~$38/month
Tenant outcomeUtility parity + backup + locked rate
Net to Taylor Morrison / unit — steady state (post-credit)+$94.00/month blended
+$6.45M
Property value uplift
At 6% cap rate · Year 1 total NOI
$14.10M
25-yr net income
Cumulative tenant NOI · 3% escalator

EV charging — optional add-on

How the EV add-on works

Solar and battery are standard on every unit. EV charging is the one optional upgrade — Taylor Morrison pays NOI ~$10/mo per charger (post-credit) and charges tenants $40/mo; the spread flows to Taylor Morrison at $0 upfront. Base case models 108 chargers (35% uptake).

Add-onEquipmentTaylor Morrison pays NOI / moTaylor Morrison charges tenant / moNet to Taylor Morrison / charger / mo
⚡ EV Charger (EcoFlow $2,500)$0 upfront~$10.00$40.00$30.00

25-year revenue to Taylor Morrison — solar + battery + optional EV

StreamYear 1Year 5Year 10Year 25
Solar + battery (309 homes)$347,976$391,650$454,030$707,364
EV charging (108 chargers · 35%)$38,880$43,760$50,730$79,035
Total net to Taylor Morrison$386,856$435,410$504,759$786,399

Tenant NOI assumes full occupancy; at 95% occupancy Yardly Mount Dora tenant NOI is $359,820/yr, at 90% $332,784/yr. Base case shown at the 40% ITC (30% federal base + 10% domestic content) on the $3,360,000 system = $1,344,000, plus MACRS $705,600. The 30% base ITC ($1,008,000) is the conservative floor (all-in cost ~$47/unit). Under OBBBA, construction must begin by July 4, 2026 — or the systems placed in service by December 31, 2027 — to claim the ITC. Consult your accountant — NOI is not a tax advisory service.

Yardly Mount Dora Groves
Energy Program

Prepared for Taylor Morrison / Yardly · Eustis, FL · 230 homes

liveatyardly.comthehamletatbearcreek.comduke-energy.comus.ecoflow.com
Community Overview — Yardly Mount Dora Groves
Rooftop solar at Yardly Mount Dora Groves
Rooftop solar at Yardly Mount Dora Groves · Eustis, FL — visualization; final layout at site survey

A 230-home build-to-rent cottage community in Eustis, Lake County — directly west of SR-44 at Waycross Avenue, sister community to Yardly Mount Dora. For tenants, battery backup is more than an amenity — it keeps refrigeration, medical equipment and climate control running through Florida storm outages, at no increase to their monthly bill.

CommunityDetail
LocationYardly Mount Dora Groves, Eustis, FL · Lake County
Units230 homes (est. 68 × 1-BR · 140 × 2-BR · 22 × 3-BR)
Local utilityDuke Energy Florida
Tenant charge (parity, blended)~$132/unit/month — set by bedroom
EV chargers modeled (35%)80 chargers

Site & Solar Analysis

Florida delivers a solid solar resource — roughly 1,500 kWh per kW per year. Each unit carries a blended ~3 kW solar allocation from the building rooftops plus a share of common battery storage (≈ $10,000/unit installed). Final array sizing and roof-by-roof layout are confirmed at site survey using Google Solar / Project Sunroof data.

Solar metricYardly Mount Dora Groves
Total rooftop array (≈3 kW/unit)~690 kW
Estimated annual production~1,035,000 kWh/yr
Solar + common battery system cost$2,300,000
EV charging (80 chargers)$200,000
Total energy system$2,500,000

Tenant charge by bedroom type — parity estimate, confirmed against real bills

Unit typeUnitsTenant charge (parity, est.)Spread over $38 cost
1-bedroom cottage (≈3 kW allocation)68~$100/mo+$62/mo
2-bedroom (≈3.5 kW)140~$140/mo+$102/mo
3-bedroom (≈4 kW)22~$180/mo+$142/mo

Unit mix for Yardly Mount Dora Groves is estimated pending rent-roll confirmation; parity charges assume Duke Energy Florida residential rates. Battery backup through Florida storm season is a genuine safety amenity. Unit mix and parity charges are the two assumptions that move NOI most — Taylor Morrison should confirm both against rent-roll and a real tenant FPL bill; the $2,300,000 total reflects the blended $10,000/unit shared-battery configuration.

Financial Model — NOI Uplift (40% ITC)

Energy system cost — what it takes to install

A complete unit system is a rooftop-solar allocation plus a share of common battery storage: roughly a 3 kW solar allocation (~$7,500 at $2,500/kW) plus battery share (~$2,500) ≈ $10,000 per unit. EV charging adds $2,500 per opted-in space. Across 230 homes:

ComponentScopeInstall cost
Solar + common battery (standard, every unit)230 homes$2,300,000
EV chargers (optional add-on)80 chargers$200,000
Total energy system230 homes$2,500,000
Blended cost per unit (solar + battery)$10,000

Solar + Battery — standard on every unit

How the economics work

Solar and common battery storage are standard on all 230 homes. At the 40% ITC (30% base + 10% domestic content) plus MACRS, Taylor Morrison's all-in cost after credits is about $38/unit/month. You charge tenants at parity — roughly their Duke Energy Florida bill, set by bedroom (blended ~$132) — and keep the full spread of ~$94/unit. EV charging is the only optional add-on. The 30% base ITC is the conservative floor (~$47/unit) if the ITC credit is not secured.

Capital Flow — How Money Moves (230 homes · solar+battery standard · 80 EV · 40% ITC)

230 TENANTS ☀🔋 Solar + Battery — 230 homes Pay ~$132/mo blended (by bedroom) +$30,360 / mo ⚡ EV (optional) — 80 chargers Pay $40/mo each +$3,200 / mo TAYLOR MORRISON ASSET OWNER · COLLECTS REVENUE RECEIVES FROM TENANTS Solar+battery (230 × ~$132) +30,360 EV fees (80 × $40) +3,200 Total revenue / mo +33,560 PAYS NOI (FINANCED, POST 40% CREDIT) Solar+battery (230 × $38) −8,740 EV (80 × $10) −800 Total cost / mo −9,540 Net to Taylor Morrison / mo +24,020 NOI ENERGY Funds · Designs · Installs Monitors · Maintains · Bills $0 capex to Taylor Morrison NET TO TAYLOR MORRISON / YEAR $288,240 · growing 3%/yr pays NOI pay monthly REVENUE +33,560/mo COSTS −9,540/mo NET +24,020/mo = $288,240/yr

When the real NOI begins — the 18-month tax-credit recoupment

Cash-flow positive from month one — and the credits triple it

Tenants pay parity before any tax benefit. Because the shared-battery configuration keeps the install at $10,000/unit, Yardly Mount Dora Groves runs cash-flow positive even before credits — about +$11,160/month at the full pre-credit cost (~$90/unit). At ~month 18 the $1,525,000 in credits (ITC $1,000,000 + MACRS $525,000) is recouped and applied to the loan, cutting Taylor Morrison's cost to ~$38/unit. That is when the full NOI uplift begins.

The loan mechanics behind $38 — how the credits cut the payment

The payment drop is not a discount — it is a lump-sum principal paydown. The loan starts at the full system cost. When the ITC refund and MACRS tax savings land (~month 18), Taylor Morrison applies them against the loan principal — 61% of the original balance — and the loan re-amortizes at the same 8.99% over the remaining term. The lower principal is what drops the payment. Per unit:

StepPrincipal / unitMonthly payment / unit
Loan origination — full system cost financed, 8.99% / 25 yr$10,000$83.85 financing + $5.75 O&M = ~$90
~Month 18 — ITC + MACRS proceeds applied to principal−$6,100 (61%)
Re-amortized loan — remaining term, same 8.99% rate$3,900$32.70 financing + $5.75 O&M = ~$38

If only the 30% base ITC is secured, the paydown is 51% of principal and the re-amortized cost is ~$47/unit. Taylor Morrison may equally choose to keep the credit proceeds as cash and carry the ~$90 payment — the paydown is the recommended structure, not a requirement. Amortization schedule available on request.

⏳ Months 1–18 · before credits are recouped
Tenants pay Taylor Morrison+$33,560/mo
Taylor Morrison pays NOI (full financing + O&M)−$22,400/mo
Net to Taylor Morrison / month+$11,160/mo
Positive even while ITC + MACRS are pending~$90/unit cost
✅ Month 18 onward · credits recouped — the full NOI
Tenants pay Taylor Morrison+$33,560/mo
Taylor Morrison pays NOI (post-credit financing + O&M)−$9,540/mo
Net to Taylor Morrison / month+$24,020/mo
Real, ongoing NOI uplift — $288,240/yr, growing 3%/yr~$38/unit cost

MACRS depreciation is realized in the Year-1 tax filing; the ITC is typically received ~18 months post-install. Pricing depends on Taylor Morrison applying for the ITC and repaying it into the loan within ~18 months of installation.

Per-unit economics — Solar + Battery (standard)Monthly
Duke Energy Florida avg bill (blended, est.)~$132/month
Taylor Morrison charges tenant (parity, by bedroom)~$132/month blended
NOI cost to Taylor Morrison — months 1–18 (full financing, pre-credit)~$90/month
NOI cost to Taylor Morrison — month 18+ (after 40% ITC + MACRS)~$38/month
Tenant outcomeUtility parity + backup + locked rate
Net to Taylor Morrison / unit — steady state (post-credit)+$94.00/month blended
+$4.80M
Property value uplift
At 6% cap rate · Year 1 total NOI
$10.51M
25-yr net income
Cumulative tenant NOI · 3% escalator

EV charging — optional add-on

How the EV add-on works

Solar and battery are standard on every unit. EV charging is the one optional upgrade — Taylor Morrison pays NOI ~$10/mo per charger (post-credit) and charges tenants $40/mo; the spread flows to Taylor Morrison at $0 upfront. Base case models 80 chargers (35% uptake).

Add-onEquipmentTaylor Morrison pays NOI / moTaylor Morrison charges tenant / moNet to Taylor Morrison / charger / mo
⚡ EV Charger (EcoFlow $2,500)$0 upfront~$10.00$40.00$30.00

25-year revenue to Taylor Morrison — solar + battery + optional EV

StreamYear 1Year 5Year 10Year 25
Solar + battery (230 homes)$259,440$292,002$338,510$527,388
EV charging (80 chargers · 35%)$28,800$32,415$37,577$58,544
Total net to Taylor Morrison$288,240$324,417$376,088$585,933

Tenant NOI assumes full occupancy; at 95% occupancy Yardly Mount Dora Groves tenant NOI is $268,104/yr, at 90% $247,968/yr. Base case shown at the 40% ITC (30% federal base + 10% domestic content) on the $2,500,000 system = $1,000,000, plus MACRS $525,000. The 30% base ITC ($750,000) is the conservative floor (all-in cost ~$47/unit). Under OBBBA, construction must begin by July 4, 2026 — or the systems placed in service by December 31, 2027 — to claim the ITC. Consult your accountant — NOI is not a tax advisory service.