|
Prevailing Market
111 Huntington Avenue
Boston, MA 02199
|
|
Internal analysis
|
|
Total rentable area
25,000 SF
|
|
Lease term
72 months
|
|
Commencement date
02/01/2014
|
|
Avg cost per rsf
$45.44
|
|
Effective rent
$45.44
|
|
NPV / year / rsf
$36.07
|
|
Avg cost per month
$94,670
|
|
Avg cost per year
$1,136,038
|
|
Total deal cost
$6,816,231
|
|
Lease NPV @ 8.0%
$5,409,893
|
|
Renewal Option
111 Huntington Avenue
Boston, MA 02199
|
|
Internal analysis
|
|
Total rentable area
25,000 SF
|
|
Lease term
72 months
|
|
Commencement date
02/01/2014
|
|
Avg cost per rsf
$46.30
|
|
Effective rent
$46.30
|
|
NPV / year / rsf
$36.68
|
|
Avg cost per month
$96,451
|
|
Avg cost per year
$1,157,410
|
|
Total deal cost
$6,944,462
|
|
Lease NPV @ 8.0%
$5,502,388
|
