TENANT SF PRO-RATA ACTUAL 2018 PROFORMA 2019...INCOME STATEMENT TENANT SF PRO-RATA 3600-3700 S. SOTO...

1
INCOME STATEMENT TENANT SF PRO-RATA 3600-3700 S. SOTO STREET, VERNON, CA 90058 Commercial & Industrial Real Estate MAGNUM PROPERTIES This information has been secured from sources we believe to be reliable, but we make no representation or warranties, expressed or implied, as to the accuracy of the information. All references to age, square footage, income, and expenses are approximate. Buyers should conduct their own independent investigations and rely only on those results. SALE PRICE $5,900,000 ACTUAL 2018 PROFORMA 2019 ACCOUNT TITLE TOTAL TOTAL INCOME Rental Income $337,655.07 $409,021.44 Rent Concession ($200.00) $0.00 TR-Ulies $8,324.93 $9,000.00 TR-Property Taxes $29,570.93 $32,000.00 TR-Insurance $1,570.66 $2,400.00 TR-Misc. Costs $37,360.84 $32,000.00 Late Fees $2,278.46 $1,107.00 T O T A L I N C O M E $ 4 1 6 , 7 6 0 . 8 9 $ 4 8 5 , 5 2 8 . 4 4 EXPENSES Management Fees $14,319.25 $11,500.00 Fire, Life & Safety $4,283.29 $5,838.00 Insurance $2,536.00 $3,140.00 Landscaping & Grounds-Contract $5,410.00 $5,400.00 Landscaping & Grounds repairs $500.00 $0.00 Locks & Keys $131.65 $0.00 Property Taxes $42,408.82 $43,000.00 Repairs & Maint-General $200.00 $200.00 Repairs & Maint-Interior $692.00 $182.00 Repairs & Maint-Exterior $1,766.64 $4,800.00 Repairs & Maint-Plumbing $2,067.00 $1,500.00 Roof Repairs $600.00 $1,500.00 Trash Removal $8,912.88 $7,792.00 Ulies-Electric $3,705.66 $3,600.00 Ulies-Water $4,779.05 $5,725.00 T O T A L E X P E N S E S $ 9 2 , 3 1 2 . 2 4 $ 9 4 , 1 7 7 . 0 0 N E T O P E R A T I N G I N C O M E $ 3 2 4 , 4 4 8 . 6 5 $ 3 9 1 , 3 5 1 . 4 4

Transcript of TENANT SF PRO-RATA ACTUAL 2018 PROFORMA 2019...INCOME STATEMENT TENANT SF PRO-RATA 3600-3700 S. SOTO...

Page 1: TENANT SF PRO-RATA ACTUAL 2018 PROFORMA 2019...INCOME STATEMENT TENANT SF PRO-RATA 3600-3700 S. SOTO STREET, VERNON, CA 90058 Commercial & Industrial Real Estate MAGNUM PROPERTIES

INCOME STATEMENT

TENANT SF PRO-RATA

3600-3700 S. SOTO STREET, VERNON, CA 90058

Commercial & Industrial Real EstateMAGNUM PROPERTIES This information has been secured from sources we believe to be reliable, but we make no representation or warranties, expressed or implied, as to the accuracy of the information. All

references to age, square footage, income, and expenses are approximate. Buyers should conduct their own independent investigations and rely only on those results.

SALE PRICE $5,900,000

ACTUAL 2018 PROFORMA 2019ACCOUNT TITLE TOTAL TOTAL

INCOMERental Income $337,655.07 $409,021.44

Rent Concession ($200.00) $0.00

TR-Utilities $8,324.93 $9,000.00

TR-Property Taxes $29,570.93 $32,000.00

TR-Insurance $1,570.66 $2,400.00

TR-Misc. Costs $37,360.84 $32,000.00

Late Fees $2,278.46 $1,107.00

TOTAL INCOME $416,760.89 $485,528.44

EXPENSESManagement Fees $14,319.25 $11,500.00

Fire, Life & Safety $4,283.29 $5,838.00

Insurance $2,536.00 $3,140.00

Landscaping & Grounds-Contract $5,410.00 $5,400.00

Landscaping & Grounds repairs $500.00 $0.00

Locks & Keys $131.65 $0.00

Property Taxes $42,408.82 $43,000.00

Repairs & Maint-General $200.00 $200.00

Repairs & Maint-Interior $692.00 $182.00

Repairs & Maint-Exterior $1,766.64 $4,800.00

Repairs & Maint-Plumbing $2,067.00 $1,500.00

Roof Repairs $600.00 $1,500.00

Trash Removal $8,912.88 $7,792.00

Utilities-Electric $3,705.66 $3,600.00

Utilities-Water $4,779.05 $5,725.00

TOTAL EXPENSES $92,312.24 $94,177.00

NET OPERATING INCOME $324,448.65 $391,351.44

01-18 - amcap.com · 01-18 TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: Pier 1 Imports A 9,900 Anthropologie D100A 10,782 The Fresh Market

01-18 - amcap.com · 01-18 TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: TENANT: SUITE ID: SF: Pier 1 Imports A 9,900 Anthropologie D100A 10,782 The Fresh Market

Palm Coast Landing - LoopNet...Suite Tenant SF Suite Tenant SF Suite Tenant SF 1 Dollar Tree 9,000 9 Ross Dress For Less 27,154 19 Lee Spa & Nails 1,170 2 Pinch a Penny Pool Patio

Palm Coast Landing - LoopNet...Suite Tenant SF Suite Tenant SF Suite Tenant SF 1 Dollar Tree 9,000 9 Ross Dress For Less 27,154 19 Lee Spa & Nails 1,170 2 Pinch a Penny Pool Patio

Lincoln School - images2.loopnet.com · Lease Scenario Lease Rate: $17.25/SF Tenant finish available - determined case by case Tenant pays utilities only - est. @ $2.50/sf Tenant

Lincoln School - images2.loopnet.com · Lease Scenario Lease Rate: $17.25/SF Tenant finish available - determined case by case Tenant pays utilities only - est. @ $2.50/sf Tenant

Strategy + Execution = Results...Tenant Concentrations SF % Total Base % Total Rank Tenant Stores (in 000’s) SF Rent Rent (in 000’s) 1 Kroger 14 643 13.6% $5,467 6.1% 2 Albertsons

Strategy + Execution = Results...Tenant Concentrations SF % Total Base % Total Rank Tenant Stores (in 000’s) SF Rent Rent (in 000’s) 1 Kroger 14 643 13.6% $5,467 6.1% 2 Albertsons

LARGE SINGLE TENANT BOWTRUSS RETAIL/CREATIVE OFFICE ...€¦ · large single tenant bowtruss retail/creative office building for lease: +/-7,905 sf plus +/-1,732 sf mezzanine available

LARGE SINGLE TENANT BOWTRUSS RETAIL/CREATIVE OFFICE ...€¦ · large single tenant bowtruss retail/creative office building for lease: +/-7,905 sf plus +/-1,732 sf mezzanine available

WoodLand Marketing Brochure · UNIT SQ FT ESTIMATED OFFICE AVAILABLE 1150 1,128 846 SF (80%) Current Tenant MTM 1152 1,728 951 SF (55%) Current Tenant MTM 1162 1,752 1,314 SF (75%)

WoodLand Marketing Brochure · UNIT SQ FT ESTIMATED OFFICE AVAILABLE 1150 1,128 846 SF (80%) Current Tenant MTM 1152 1,728 951 SF (55%) Current Tenant MTM 1162 1,752 1,314 SF (75%)

CONNECT WITH US...4100 Pelham Road Greenville, SC +/- 7,656 SF redeveloped multi-tenant opportunity • Summer 2018 delivery 2001 Walnut Street Cary, NC +/- 12,000 SF redeveloped multi-tenant

CONNECT WITH US...4100 Pelham Road Greenville, SC +/- 7,656 SF redeveloped multi-tenant opportunity • Summer 2018 delivery 2001 Walnut Street Cary, NC +/- 12,000 SF redeveloped multi-tenant

FREMONT, CALIFORNIA...Osh Kosh & Carter’s 6,867 SF Tenant 5,716 SF Cream 1,435 SF Bowl of Heaven 1,026 SF AREA 3 : SHOPS R5 Dog Haus 2,424 SF Wingstop 1,618 SF 1,638 SF Gen Korean

FREMONT, CALIFORNIA...Osh Kosh & Carter’s 6,867 SF Tenant 5,716 SF Cream 1,435 SF Bowl of Heaven 1,026 SF AREA 3 : SHOPS R5 Dog Haus 2,424 SF Wingstop 1,618 SF 1,638 SF Gen Korean

2.1 5 4 6 7 RIVER’S EDGEEDGE · 2.1 5 5 6 6 7 7 b c d d.1 c.1 b.1 e 4 4 4759 sf tenant 2658 sf lobby 300 sf vestibule 2153 sf tenant 118 sf elev. machine 255 sf stair 2 1007 sf

2.1 5 4 6 7 RIVER’S EDGEEDGE · 2.1 5 5 6 6 7 7 b c d d.1 c.1 b.1 e 4 4 4759 sf tenant 2658 sf lobby 300 sf vestibule 2153 sf tenant 118 sf elev. machine 255 sf stair 2 1007 sf

16,000 SF for Sale Fully Leased - LoopNet · 2019. 4. 16. · 16,000 SF for Sale Fully Leased 100% Leased Single Tenant •2-Story Building, total 16,000 SF •12,000 SF 1st Floor

16,000 SF for Sale Fully Leased - LoopNet · 2019. 4. 16. · 16,000 SF for Sale Fully Leased 100% Leased Single Tenant •2-Story Building, total 16,000 SF •12,000 SF 1st Floor

CHERRY HILL PROFESSIONAL OFFICE PROPERTY ......Cherry Hill, NJ 08034 Size / SF Available Building 1:4,435 SF Building 3:4,700 SF Lease Price $12.00 SF/yr (NNN) Signage Tenant monument

CHERRY HILL PROFESSIONAL OFFICE PROPERTY ......Cherry Hill, NJ 08034 Size / SF Available Building 1:4,435 SF Building 3:4,700 SF Lease Price $12.00 SF/yr (NNN) Signage Tenant monument

MULTI-TENANT North Valleys Commerce Center ...North Valleys Commerce Center Tenant Aerial ±154,440 SF building (±42,220 SF minimum) EST. OPEX $0.08/SF per month 21 dock-high doors

MULTI-TENANT North Valleys Commerce Center ...North Valleys Commerce Center Tenant Aerial ±154,440 SF building (±42,220 SF minimum) EST. OPEX $0.08/SF per month 21 dock-high doors

Brea Union Plaza...Brea Union Plaza Tenant Directory Total GLA: 603,415 SF NO. TENANT (SF) NO. TENANT (SF) NO. TENANT (SF) Brea I 2445 L The Flame Broiler 1,500 2345 Nordstrom Rack

Brea Union Plaza...Brea Union Plaza Tenant Directory Total GLA: 603,415 SF NO. TENANT (SF) NO. TENANT (SF) NO. TENANT (SF) Brea I 2445 L The Flame Broiler 1,500 2345 Nordstrom Rack

LoopNet...TENANT/ MATTONE GROUP MERRICK AVE TENANTS 132631 SF 2 3Q036 SF FAIRWAY 127.225 SF 4 44,000 SF DWILfsBRIDAL 15,380 SF 6 BABitS9US 50540 …

LoopNet...TENANT/ MATTONE GROUP MERRICK AVE TENANTS 132631 SF 2 3Q036 SF FAIRWAY 127.225 SF 4 44,000 SF DWILfsBRIDAL 15,380 SF 6 BABitS9US 50540 …

A 180,000 SF MULTI-TENANT INDUSTRIAL COMPLEX 1,256 - … › d2 › wKjTQVNXLJdomWXn0... · A 180,000 SF MULTI-TENANT INDUSTRIAL COMPLEX 1,256 - 8,400 SF AVAILABLE FOR LEASE RYAN

A 180,000 SF MULTI-TENANT INDUSTRIAL COMPLEX 1,256 - … › d2 › wKjTQVNXLJdomWXn0... · A 180,000 SF MULTI-TENANT INDUSTRIAL COMPLEX 1,256 - 8,400 SF AVAILABLE FOR LEASE RYAN

12,051 SF multi-tenant retail strip center...12,051 SF multi-tenant retail strip center Prime North Hills location along the heavily traveled McKnight Road retail corridor and in close

12,051 SF multi-tenant retail strip center...12,051 SF multi-tenant retail strip center Prime North Hills location along the heavily traveled McKnight Road retail corridor and in close

The Shoppes at Grand Prairie Tenant Overview Anchor ... · DICKS Anchor Opportunity 153,018 SF 65,000 SF 28,000 SF 21,000 SF 20,760 SF 17,416 SF 15,000 SF 467,526 SF Revision Date:

The Shoppes at Grand Prairie Tenant Overview Anchor ... · DICKS Anchor Opportunity 153,018 SF 65,000 SF 28,000 SF 21,000 SF 20,760 SF 17,416 SF 15,000 SF 467,526 SF Revision Date:

SIGNATURE PROPERTIES...35,362 SF RESTAURANT 15,554 SF RETAIL 49,609 SF FUTURE TENANT 17,114 SF AMENITIES 12,143 SF BLOCK 1 Future Tenant Amenities 17,114 SF 3,390 SF BLOCK 2 Commercial

SIGNATURE PROPERTIES...35,362 SF RESTAURANT 15,554 SF RETAIL 49,609 SF FUTURE TENANT 17,114 SF AMENITIES 12,143 SF BLOCK 1 Future Tenant Amenities 17,114 SF 3,390 SF BLOCK 2 Commercial

Palm Coast Landing · Suite Tenant SF Suite Tenant SF Suite Tenant SF 1 Dollar Tree 9,000 9 Ross Dress For Less 27,154 19 Lee Spa & Nails 1,170 2 Pinch a Penny Pool Patio Spa 1,600

Palm Coast Landing · Suite Tenant SF Suite Tenant SF Suite Tenant SF 1 Dollar Tree 9,000 9 Ross Dress For Less 27,154 19 Lee Spa & Nails 1,170 2 Pinch a Penny Pool Patio Spa 1,600

MEDIA SHOPPING CENTER TENANT UNIT SF

MEDIA SHOPPING CENTER TENANT UNIT SF