| 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 |
36.61
|
4.11
|
| NPV of Total Cost / year / rsf |
31.3631.36
|
3.44
|
| NPV of Total Cost / year / usf |
35.1235.12
|
3.85
|
| Effective Rent |
36.6136.61
|
4.11
|
| |
| Avg. Monthly Base Rent |
33,19033,190
|
3,723
|
| Avg. Monthly Occupancy Cost |
33,190
|
3,723
|
| NPV of Total Cost Per Month |
28,431
|
3,115
|
| |
| Avg. Annual Base Rent |
398,281
|
44,681
|
| Avg. Annual Occupancy Cost |
398,281
|
44,681
|
| NPV of Total Cost Per Annum |
341,174
|
37,382
|
| |
| NPV of Base Rent @ 8.0% |
1,364,572
|
149,514
|
| NPV of Total Cost @ 8.0% |
1,364,697
|
149,528
|
| |
| Total Base Rent |
1,593,125
|
178,725
|
| Total Occupancy Cost |
1,593,125
|
178,725
|
| Total Deal Cost |
1,593,125
|
178,725
|
| Base Rent Schedule |
|
|
| Year 1 |
35.00
|
2.50
|
| Year 2 |
36.05
|
3.55
|
| Year 3 |
37.13
|
4.63
|
| Year 4 |
38.25
|
5.75
|
| Avg. Base Rent |
36.61
|
4.11
|
| Total Annual Cost |
|
|
| Expenses & Credits |
-
|
-
|
| Year 1 |
380,800
|
27,200
|
| Year 2 |
392,224
|
38,624
|
| Year 3 |
403,991
|
50,391
|
| Year 4 |
416,110
|
62,510
|
| Total Deal Cost |
1,593,125
|
178,725
|
