28 / 44
//
28
RENT ROLL
Jul-17
Suite
Tenant Name
RBA
(SF)
Start Expire
RBA
Rent
PSF Monthly Annual
Date PSF Water Sewer Trash
Total
Monthly
Total
Annual
PSF
4249-A Jorge Usma Silva
2,400 8.7% Apr-16 Dec-22 $7.50 $1,500 $18,000 Jan-18 $7.50 $25 $10 $25
$60
$720 $0.30
Jan-19 $8.00
Jan-20 $8.50
Jan-21 $9.00
4249-B Reynold Persad
2,000 7.2% Feb-11 Jan-19 $6.80 $1,134 $13,608 Feb-18 $7.01 $25 $10 $25
$60
$720 $0.36
4249-C Rob Korkes
2,400 8.7% May-10 Apr-22 $9.00 $1,800 $21,600 May-18 $9.27 $25 $10 $25
$60
$720 $0.30
May-19 $9.55
May-20 $9.83
May-21 $10.13
4249-D Bruce Whitney Gorman
800 2.9% Nov-13 Oct-17 $8.27
$551 $6,615
4249-E Placide Jeanbaptiste
1,600 5.8% Mar-13 Apr-22 $8.25 $1,100 $13,200 May-18 $8.50 $25 $10 $25
$60
$720 $0.45
May-19 $8.75
May-20 $9.01
May-21 $9.29
4255-A Best Auto Choices, LLC
4,400 15.9% Mar-17 Apr-25 $7.55 $2,769 $33,228 May-18 $7.78 $50 $20 $75 $145 $1,740 $0.40
May-19 $8.01
May-20 $8.25
May-21 $8.50
May-22 $8.75
May-23 $9.02
May-24 $9.29
4255-B Kumar Seepersad
1,600 5.8% Apr-13 Dec-19 $8.50 $1,133 $13,600 Jan-18 $8.75 $25 $10 $25
$60
$720 $0.45
Jan-19 $9.02
4255-C Glasspole Overton Brown
800 2.9% Nov-13 Dec-19 $8.51
$567 $6,804 Jan-18 $8.76 $25 $10 $25
$60
$720 $0.90
Jan-19 $9.02
4255-D VACANT
400 1.4%
$9.00
$300 $3,600
4255-E Hanif Mark Martin Murray
800 2.9% Jan-16 Dec-17 $11.03
$735 $8,820
4255-F VACANT
400 1.4%
$9.00
$300 $3,600
4255-G Kumar Seepersad
800 2.9% Apr-13 Dec-19 $9.00
$600 $7,200 Jan-18 $9.27
Jan-19 $9.55
4261-A&E PJ's Auto Repair AKA Perard Jean 1,800 6.5% Jan-17 Jan-22 $9.06 $1,359 $16,308 Feb-18 $9.34 $25 $10 $25
$60
$720 $0.40
Feb-19 $9.62
Feb-20 $9.90
Feb-21 $10.20
4261-B Lymage Joseph
2,600 9.4% Jun-11 Mar-22 $8.40 $1,820 $21,840 Apr-18 $8.65 $25 $10 $25
$60
$720 $0.28
Apr-19 $8.91
Apr-20 $9.18
Apr-21 $9.45
4261-C Sunil P. Jagoo
1,600 5.8% Nov-10 Dec-19 $8.51 $1,134 $13,608 Jan-18 $8.76 $25 $10 $25
$60
$720 $0.45
Jan-19 $9.02
4261-D1 Jorge Usma Silva
1,600 5.8% Feb-17 Mar-22 $11.25 $1,500 $18,000 Apr-18 $7.50
Apr-19 $7.50
Apr-20 $9.38
Apr-21 $9.38
4261-D2 Miguel Lopez
1,600 5.8% Apr-17 Mar-19 $8.00 $1,067 $12,804 Apr-18 $8.24 $25 $10 $25
$60
$720 $0.45
Occupied Property
26,800 97.1%
$18,770 $225,235
$300 $120 $325 $745 $8,940
Vacant Property
800 2.9%
$600 $7,200
$0
$0
$0
$0
$0
Total Property
27,600 100%
$19,370 $232,435
$300 $120 $325 $745 $8,940
Pro
Rata
LEASE TERM
BASE RENT
BASE RENT
INCREASES
CAM Recoveries
Rent Roll - Westroads