Some quick numbers I was given I got rid of tenant and supplier names.
Landmark Location for nearly 100 Years
Large commercial building with 70+Stall Parking Lot Included
13,820 Sq Ft., 86 acres, 37500 sq ft
Handicap Accessible!
Monthly rent Yearly Rent
Rent
tenant1 $4,461.78 $53,541.36
tenant2 $3,605.33 $43,263.96
tenant3 $466.67 $5,600.04
tenant4 $2,075.93 $24,911.16 (numbers don't show recent increase
tenant5 $575.00 $6,900.00 JUST INCREASED to $775 per month for 2 yrs $9,300 per yr
Total Revenue $134,216.52 (now $136,616.52)
tenant1 pays 50% triple net expense
Taxes $13,659.34 $6,829.67
Insurance $4,400.00 $2,200.00
Water $434.62 $217.31
Snow $4,400.00 $2,200.00
gas1 $2,706.71 $0.00
gas2 $1,878.43 $939.22
electric1 $2,356.67 $0.00
electric3 $5,948.77 $2,974.39
Mgr., Clean, Maint. $13,659.00 $2,044.00
Total reimbursement Income-tenant1 $ 17,404.00
Total Income $151,621.11 ( $154,021.11 now)
Total Expenses $51,657.52
Total Income Less Expenses $99,963.59 ($102,363.59 now)
tenant1 Lease Ending 11-11’ + 5yr option, 10-20% incr. based on CPI (been there for 60+ years and one of the state's best locations- perfect long term tenant)
Tenant2 Lease Ending 08-11’ + 3 yr option, 10-20% incr., CPI, again long term tenant !.
Private Office $700.00 Lease Ending 01-14’ + 2, 3 yr options, 2% increase per option, new lease with tenant4 (plus still have 1 open space for $250 per month
tenant4 $2,075.93 Lease Ends 1-14’ Very long term tenant!
tenant5 $775.00 07-12’, long term tenant!