Laserfiche WebLink
101TITUS <br />COMMERCIAL <br />REAL ESTATE Financial <br />Analysis Assumptions <br />Net Rental Income <br />W <br />1 Main floor 7,025 7,025 0 $16.00 <br />$0.00 <br />$112,400 $9,367 <br />2 Apt up 0 0 $16.00 <br />$0.00 <br />$0 $0 <br />Apartment Analysis is separate <br />T"L3tals 7,025 7,025 0 <br />$112,400 $9,367 <br />Blended Net Rent <br />$16.00 <br />% of Office Build Out <br />100% <br />Taxes and Operating <br />/ . .. . . . . <br />Taxes 7,0 $37,55 <br />$5. 35 <br />$37,556 $ 3,13'0 <br />Operating 7,025 <br />$1.0 <br />$7,376 $615 <br />Utilities 7,025 <br />$0.100[ <br />$0 $0 <br />Totals Tax & CAM <br />$6.40 <br />$44,932 $3,744 <br />Base Rent <br />$16.00 <br />$,112,400 $9,367' <br />Gross 1 <br />$22.401 <br />$157,332$13,111 <br />Gross Rents <br />7,025 7,025 0 $16.00 <br />$6.40 <br />$9,367 $1 3,111 <br />0 0 0 -- <br />$6.40 <br />$0 _- <br />Add information is judged reliable, 4/1012020 <br />Kchaef A. Brass I' President however, no warranty or representation 4:06 PM <br />612-750,4312 � mike@mikebrass,corn is made to its accuracy or =pleteness Page 1 of 1 <br />