| Street Address |
1255 Schmidt Road |
1255 Schmidt Road |
| City, State Zip |
Romeoville, IL 60446 |
Romeoville, IL 60446 |
| Property Level Report |
View report |
View report |
| |
| Building Class |
Class A |
Class A |
| TI Allowance |
$5.00 per RSF |
$3.50 per RSF |
| Lease Structure |
Modified Gross |
Modified Gross |
| Lease Term |
60 months |
60 months |
| Commencement Date |
05/07/2013 |
05/07/2013 |
| Concessions / Incentives |
3 months free rent |
|
| |
| Rentable Area |
124,800 SF |
124,800 SF |
| |
| Avg. Total Cost / rsf |
2.63
|
0.24
|
| NPV of Total Cost / year / rsf |
3.573.57
|
0.22
|
| Effective Rent |
3.363.36
|
0.54
|
| |
| Avg. Monthly Base Rent |
27,30727,307
|
2,460
|
| Avg. Monthly Occupancy Cost |
45,307
|
2,460
|
| NPV of Total Cost Per Month |
37,116
|
2,262
|
| |
| Avg. Annual Base Rent |
327,680
|
29,525
|
| Avg. Annual Occupancy Cost |
543,681
|
29,525
|
| NPV of Total Cost Per Annum |
445,394
|
27,141
|
| |
| NPV of Base Rent @ 8.0% |
1,337,499
|
135,705
|
| NPV of Total Cost @ 8.0% |
2,226,968
|
135,706
|
| |
| Total Base Rent |
1,638,400
|
147,626
|
| Total Occupancy Cost |
2,718,406
|
147,626
|
| Total Deal Cost |
2,718,406
|
147,626
|
| Base Rent Schedule |
|
|
| Year 1 |
1.99
|
0.76
|
| Year 2 |
2.70
|
0.10
|
| Year 3 |
2.76
|
0.10
|
| Year 4 |
2.81
|
0.11
|
| Year 5 |
2.87
|
0.11
|
| Avg. Base Rent |
2.63
|
0.24
|
| Total Annual Cost |
|
|
| Expenses & Credits |
-
|
-
|
| Year 1 |
451,464
|
95,160
|
| Year 2 |
546,861
|
12,730
|
| Year 3 |
559,894
|
12,984
|
| Year 4 |
573,250
|
13,244
|
| Year 5 |
586,937
|
13,509
|
| Total Deal Cost |
2,718,406
|
147,626
|
