|
Crossroads 2 Original
1255 Schmidt Road
Romeoville, IL 60446
|
|
Landlord proposal
|
|
Total rentable area
124,800 SF
|
|
Lease term
60 months
|
|
Commencement date
05/07/2013
|
|
Avg cost per rsf
$4.59
|
|
Effective rent
$3.89
|
|
NPV / year / rsf
$3.79
|
|
Avg cost per month
$47,767
|
|
Avg cost per year
$573,206
|
|
Total deal cost
$2,866,032
|
|
Lease NPV @ 8.0%
$2,362,674
|
|
Crossroads 2 - Final
1255 Schmidt Road
Romeoville, IL 60446
|
|
Signed lease
|
|
Total rentable area
124,800 SF
|
|
Lease term
60 months
|
|
Commencement date
05/07/2013
|
|
Avg cost per rsf
$4.36
|
|
Effective rent
$3.36
|
|
NPV / year / rsf
$3.57
|
|
Avg cost per month
$45,307
|
|
Avg cost per year
$543,681
|
|
Total deal cost
$2,718,406
|
|
Lease NPV @ 8.0%
$2,226,968
|
