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).
Explore each community — site analysis & financials
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.
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.
The numbers — 731 homes, solar + battery standard, 40% ITC
The money Taylor Morrison gets back — Year 1 (40% ITC)
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%.
| Occupancy | Tenant NOI / yr | Change vs base |
|---|---|---|
| 100% (base case) | $865,104 | — |
| 95% occupancy | $803,652 | −$61,452 |
| 90% occupancy | $742,200 | −$122,904 |
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
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.
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.
The Team
What NOI handles end-to-end
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
| Component | Spec | Origin | Rating |
|---|---|---|---|
| Solar modules | SEG Solar 420W · ~3 kW allocation per unit | U.S. — Houston, TX | BNEF Tier 1 |
| Inverters | EcoFlow PowerOcean hybrid inverter | EcoFlow | 97.8% peak efficiency |
| Racking | IronRidge XR100 rail system | U.S. — Hayward, CA | UL 2703 certified |
| Wiring & BOS | PV wire, combiners, disconnects | U.S. sourced | NEC 2023 compliant |
🔋 Battery Storage — EcoFlow PowerOcean (shared common plant, standard)
⚡ EV Charger — EcoFlow Level 2 Smart Charger (optional)
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.
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.
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.
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.
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.
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.
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.
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.
Per-community schedule (40% ITC base case)
| Community | Units | Utility | Tenant charge (blended) | System cost | ITC (40%) | Annual NOI |
|---|---|---|---|---|---|---|
| Yardly Artisan Lakes | 192 | FPL | ~$110/mo | $2,087,500 | $835,000 | $190,008 |
| Yardly Mount Dora | 309 | Duke Energy Florida | ~$132/mo | $3,360,000 | $1,344,000 | $386,856 |
| Yardly Mount Dora Groves | 230 | Duke Energy Florida | ~$132/mo | $2,500,000 | $1,000,000 | $288,240 |
| Portfolio total | 731 | — | parity | $7,947,500 | $3,179,000 | $865,104 |
Buy-Out, Transfer & End-of-Lease Options
At any point after Year 5, Taylor Morrison can buy out a lease at fair market value and assume full ownership.
On sale, a lease transfers to the incoming owner for the remainder of the term — seamless, no revenue disruption.
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.
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.
Offer valid through August 31, 2026 · Questions? joinnoi.com
Prepared for Taylor Morrison / Yardly · Palmetto, FL · 192 homes
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.
| Community | Detail |
|---|---|
| Location | Yardly Artisan Lakes · 5020 Cedar Leaf Cir, Palmetto, FL 34221 · Manatee County |
| Units | 190 apartment units |
| Local utility | FPL |
| 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 metric | Yardly 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 type | Units | Tenant 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.
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:
| Component | Scope | Install cost |
|---|---|---|
| Solar + common battery (standard, every unit) | 192 homes | $1,920,000 |
| EV chargers (optional add-on) | 67 chargers | $167,500 |
| Total energy system | 192 homes | $2,087,500 |
| Blended cost per unit (solar + battery) | — | $10,000 |
Solar + Battery — standard on every unit
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)
When the real NOI begins — the 18-month tax-credit recoupment
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:
| Step | Principal / unit | Monthly 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.
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 outcome | Utility parity + backup + locked rate |
| Net to Taylor Morrison / unit — steady state (post-credit) | +$72.00/month blended |
EV charging — optional add-on
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-on | Equipment | Taylor Morrison pays NOI / mo | Taylor Morrison charges tenant / mo | Net 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
| Stream | Year 1 | Year 5 | Year 10 | Year 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.
Prepared for Taylor Morrison / Yardly · Mount Dora, FL · 309 homes
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.
| Community | Detail |
|---|---|
| Location | Yardly Mount Dora, Mount Dora, FL · Lake County |
| Units | 309 homes (92 × 1-BR · 188 × 2-BR · 29 × 3-BR) |
| Local utility | Duke 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 metric | Yardly 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 type | Units | Tenant 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.
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:
| Component | Scope | Install cost |
|---|---|---|
| Solar + common battery (standard, every unit) | 309 homes | $3,090,000 |
| EV chargers (optional add-on) | 108 chargers | $270,000 |
| Total energy system | 309 homes | $3,360,000 |
| Blended cost per unit (solar + battery) | — | $10,000 |
Solar + Battery — standard on every unit
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)
When the real NOI begins — the 18-month tax-credit recoupment
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:
| Step | Principal / unit | Monthly 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.
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 outcome | Utility parity + backup + locked rate |
| Net to Taylor Morrison / unit — steady state (post-credit) | +$94.00/month blended |
EV charging — optional add-on
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-on | Equipment | Taylor Morrison pays NOI / mo | Taylor Morrison charges tenant / mo | Net 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
| Stream | Year 1 | Year 5 | Year 10 | Year 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.
Prepared for Taylor Morrison / Yardly · Eustis, FL · 230 homes
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.
| Community | Detail |
|---|---|
| Location | Yardly Mount Dora Groves, Eustis, FL · Lake County |
| Units | 230 homes (est. 68 × 1-BR · 140 × 2-BR · 22 × 3-BR) |
| Local utility | Duke 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 metric | Yardly 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 type | Units | Tenant 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.
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:
| Component | Scope | Install cost |
|---|---|---|
| Solar + common battery (standard, every unit) | 230 homes | $2,300,000 |
| EV chargers (optional add-on) | 80 chargers | $200,000 |
| Total energy system | 230 homes | $2,500,000 |
| Blended cost per unit (solar + battery) | — | $10,000 |
Solar + Battery — standard on every unit
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)
When the real NOI begins — the 18-month tax-credit recoupment
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:
| Step | Principal / unit | Monthly 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.
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 outcome | Utility parity + backup + locked rate |
| Net to Taylor Morrison / unit — steady state (post-credit) | +$94.00/month blended |
EV charging — optional add-on
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-on | Equipment | Taylor Morrison pays NOI / mo | Taylor Morrison charges tenant / mo | Net 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
| Stream | Year 1 | Year 5 | Year 10 | Year 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.