|
MARION COUIVTY RENT COMPARfSON
<br />~
<br />~
<br />~
<br />~
<br />N
<br />O
<br />d
<br />- ~_
<br />V
<br />V
<br />~
<br />0
<br />co
<br />~
<br />i
<br />N
<br />N
<br />1
<br />M
<br />O
<br />~r~,
<br />~
<br />0
<br />~
<br />LL
<br />~
<br />d
<br />T
<br />~
<br />N
<br />O
<br />W
<br />Q>
<br />~
<br />O
<br /> 16
<br />2014 17
<br />2D15 18
<br />2016 19
<br />2017 2U
<br />2018 21
<br />2019 22
<br />2020 23
<br />2021 24
<br />2022 25
<br />2023 28
<br />2D24 27
<br />2U2.5 29
<br />202fi 29
<br />2027 30
<br />2028
<br />CourtAouse Square it
<br />pace RCnted/Owned 99,000 90,000 fl9,00Q 90,000 99,000 99,000 99,000 99,OOD A9,000 ~J,000 99,000 99,000 99,000 99,OOU 99,000
<br />~nalat Rato
<br />CspNaitanl 1,27U,4D0 'f,270,4U0 1,270,q00 7,270,400 1,270,A00 1,270,400 1,270,~OQ 1,270,400 7,270,400 /,270,4U0 1.270,400 1,270,A00 1,270,400 1,270.400 1,270,40p
<br />&M 507,~55 528,A05 550,545 573,613 597,648 822.689 64E,780 675.964 7U4,287 733,%96 784.542 786,577 829,953 864,728 900,960
<br />Toinl Ron! 1,777,555 1,798,805 1,820.945 1,8M,013 1,868,048 1,893,089 1,919,180 1,946,364 1,974,fi87 2,004,196 2,034,9~2 2,066,977 2,100,353 2,~35,128 2,171,360
<br />30 Yr. NPV of Rent
<br />O+M InlFatbil Relo 4.10°.6 4.199fo 4.19% 4.199'i 4.19% 4.19Yo 4.19% 4.799G ~1.19'Yo 4.1UYe 4.19Yo 4.19Y~ 4.19°b 4.78% 4.19Sfi
<br />Skrius Quo Rani
<br />SF Rented/Ownecl 99,p00 99,000 99,OOU 89,U00 89,000 99,000 99,000 89,000 98,00~ 99,000 98,OOQ 99,000 99,0()0 99,000 99,000
<br />ate S 1.67 3 9.74 S 1.81 i 1.88 S 1.96 4 2.05 S 2.13 $ 2.22 S 2.31 S 2.41 t 2.51 S 2.ti2 3 2.7J 5 2.84 = 2.9H
<br />otatRoru 1,979,017 2,081,938 2,748,333 2,238,348 2,332,135 2,429,851 2,531,66"L 2,637,739 "2,748,260 2,8Fi3,412 2,983,389 3,1~8,39~ 3,238,635 3,374,334 3,315,718
<br />30 Yr. NPY of Rent
<br />6flllf11~4bn 4.19% 4.19% ~.199L 4.19°.6 4.19~ 4.19% 4.79°.t 4.19°.~i 4.1996 4.19% 4.19°/a 4.19°h 4.19% 4.13Ye A.19Sfi
<br />11/4/98 COMP 11-98.XLS Long Term
<br />
|