| Street Address |
30 Wall Street |
30 Wall Street |
| City, State Zip |
New York City, NY 10005 |
New York City, NY 10005 |
| Property Level Report |
View report |
View report |
| |
| Building Class |
Class B |
Class B |
| TI Allowance |
$0.00 per RSF |
$0.00 per RSF |
| Lease Structure |
Full Service |
Full Service |
| Lease Term |
48 months |
48 months |
| Commencement Date |
05/01/2013 |
05/01/2013 |
| Expiration Date |
04/30/2017 |
04/30/2017 |
| |
| Rentable Area |
10,880 SF |
10,880 SF |
| Useable Area |
9,715 SF |
9,715 SF |
| Load Factor |
12% |
12% |
| |
| Avg. Total Cost / rsf |
32.50
|
4.11
|
| NPV of Total Cost / year / rsf |
27.9227.92
|
3.44
|
| NPV of Total Cost / year / usf |
31.2731.27
|
3.85
|
| Effective Rent |
32.5032.50
|
4.11
|
| |
| Avg. Monthly Base Rent |
29,46729,467
|
3,723
|
| Avg. Monthly Occupancy Cost |
29,467
|
3,723
|
| NPV of Total Cost Per Month |
25,316
|
3,115
|
| |
| Avg. Annual Base Rent |
353,600
|
44,681
|
| Avg. Annual Occupancy Cost |
353,600
|
44,681
|
| NPV of Total Cost Per Annum |
303,792
|
37,382
|
| |
| NPV of Base Rent @ 8.0% |
1,215,058
|
149,514
|
| NPV of Total Cost @ 8.0% |
1,215,169
|
149,528
|
| |
| Total Base Rent |
1,414,400
|
178,725
|
| Total Occupancy Cost |
1,414,400
|
178,725
|
| Total Deal Cost |
1,414,400
|
178,725
|
| Base Rent Schedule |
|
|
| Year 1 |
32.50
|
2.50
|
| Year 2 |
32.50
|
3.55
|
| Year 3 |
32.50
|
4.63
|
| Year 4 |
32.50
|
5.75
|
| Avg. Base Rent |
32.50
|
4.11
|
| Total Annual Cost |
|
|
| Expenses & Credits |
-
|
-
|
| Year 1 |
353,600
|
27,200
|
| Year 2 |
353,600
|
38,624
|
| Year 3 |
353,600
|
50,391
|
| Year 4 |
353,600
|
62,510
|
| Total Deal Cost |
1,414,400
|
178,725
|
