|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
-
![]() |
-
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
-
![]() |
-
![]() |
Net Operating Income |
$146,670
![]() |
$15.00
![]() |
Gross Rental Income | |
---|---|
Annual | - |
Annual Per SF | - |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | - |
Annual Per SF | - |
Net Operating Income | |
---|---|
Annual | $146,670 |
Annual Per SF | $15.00 |
TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
Stewart Vacation Ownership Title Agency, Inc. | Professional, Scientific, and Technical Services | - | - | - |
3x private offices + private restroom + break room + bullpen
Reception + 3x private offices + private restroom + break room + bullpen
3x private offices + private restroom + bullpen
Open layout + private restroom
Open layout
Space | Size | Space Use | Condition | Available |
1st Fl-Ste 11 | 1,512 SF | Office/Retail | Full Build-Out | Now |
1st Fl-Ste 12 | 1,296 SF | Office/Retail | Full Build-Out | Now |
1st Fl-Ste 13 | 1,158 SF | Office/Retail | Full Build-Out | Now |
1st Fl-Ste 14 | 3,792 SF | Office/Retail | Full Build-Out | Now |
1st Fl-Ste 15 | 1,092 SF | Office/Retail | Full Build-Out | Now |
Size |
1,512 SF |
Space Use |
Office/Retail |
Condition |
Full Build-Out |
Available |
Now |
Size |
1,296 SF |
Space Use |
Office/Retail |
Condition |
Full Build-Out |
Available |
Now |
Size |
1,158 SF |
Space Use |
Office/Retail |
Condition |
Full Build-Out |
Available |
Now |
Size |
3,792 SF |
Space Use |
Office/Retail |
Condition |
Full Build-Out |
Available |
Now |
Size |
1,092 SF |
Space Use |
Office/Retail |
Condition |
Full Build-Out |
Available |
Now |
Size | 1,512 SF |
Space Use | Office/Retail |
Condition | Full Build-Out |
Available | Now |
3x private offices + private restroom + break room + bullpen
Size | 1,296 SF |
Space Use | Office/Retail |
Condition | Full Build-Out |
Available | Now |
Reception + 3x private offices + private restroom + break room + bullpen
Size | 1,158 SF |
Space Use | Office/Retail |
Condition | Full Build-Out |
Available | Now |
3x private offices + private restroom + bullpen
Size | 3,792 SF |
Space Use | Office/Retail |
Condition | Full Build-Out |
Available | Now |
Open layout + private restroom
Size | 1,092 SF |
Space Use | Office/Retail |
Condition | Full Build-Out |
Available | Now |
Open layout
Parcel Number | 008-922-16 | Improvements Assessment | $366,495 (2024) |
Land Assessment | $131,725 (2024) | Total Assessment | $504,021 (2024) |