Laserfiche WebLink
ESTIMATED FINANCIAL ANALYSIS <br />COLDWII L BAIVKER COI~A~RCIAL MOUNTAA~ WEST REAL ESTAT ~ LLC <br />Pcojocx Name: MAItION COUNTY <br />project Addraix FRANKLIIJ BUII.DING <br />Piioa: Valuo of Buildmg <br />ptioo: Cost of T~ Imptovemeats 0 25 <br />TOTAL PROJECT VALUE <br />0.009: <br />Inooma Re~blo 25,SOZ SF 130 397,831 <br />lncome: Storage ilnits ~ 4,628 SF OSO 27,768 <br />~~. 0 0 <br />Toal SchQdulod Ciross lacome - Amuat <br />Vaancy Loes <br />Adjustsd (3~oss Income <br />EXPENSES: <br />Total Expeases S6•00 SF over 30,130 SF <br />(tohl of 25,502 + 4,628) <br />Taus aod In~uance <br />Adv~crfising <br />ElecUic, other IJtilities <br />Reaervc for Iuts~w~ce <br />R~rve for R~placemeat <br />Jamwrial, Clem~g, Maiot~ <br />~~8 ~ uB~ <br />otber <br />Total Operatln~ Ezpenses: <br />NET OPERATII~IG INCOME <br />IvlatgaSe ~tc~t <br />Total Expense - F'ust Yeer <br />DA1E: Febrwryi S, 2001 <br />2,023,000 <br />0 <br />2,023,000 <br />33,153 <br />2,314 <br />425,599 35,467 <br />lOX 42,360 3,547 <br />383,039 31,920 <br />CAP RATE: 10.00 <br />180,780 <br />mc <br />ioc <br />~ <br />inc <br />inc <br />inc <br />inc <br />iac <br />i~ <br />ioc <br />180,780 <br />0 <br />180,780 <br />202,259 <br />SPENDABLE INCOME TAXABLE INCOME <br />~~~ a~ ~e d2S,599 Spwdable Income 49,342 <br />~ p~ gx~,~ 180,780 Plus Mortgagc Amort 195,477 <br />Net Operatiog lnoome 244,819 Declared I~ome 244,819 <br />I.eas $ank MortgaBQ PaYmeat <br />195,479 <br />I.ess Cost Reoovery <br />~ <br />~ pay~ yo g~~ 0 Tuabk Ioeome 244,819 <br />g~#y~e ~ 49,342 <br />COMMENTS: <br />Cost Rxovery is ba.9ed an Comme~cial Use. <br />All infwmstian is &om souroea deemed neliaWe, but not guarantood b5' ag~t. <br />Package is a~bjoct to pcioe c6aogo, carecboo, arror, omj-.-e"=`, priot' aak. and withdrawal. <br />We do not give legal or aooo~m2ing advioe Please oms~ilt widt your attatney eod/or acoamtant. <br />FRANKLIN BUILDING EF - 2618 Cherry Ave NE <br />