30 / 44
//
30
Rent Roll - Dyer Road
RENT ROLL
Jul-17
Unit
Tenant Name
RBA
(SF)
Start
Expire
RBA
Rent
PSF Monthly Annual
Date
PSF Water
Sewer
Monthly Annual
PSF
Comment
1 & 2 L&S Import and Export
4,200 12.50% Jun-06 Jul-22 $6.69 $2,342 $28,104 Aug-17 $8.00
$75
$25
$100
$1,200
$0.29
Aug-18 $8.24
Aug-19 $8.49
Aug-20 $8.74
Aug-21 $9.00
3 & 4 Florida Studio Millworks, Inc.
4,200 12.50% Dec-98 Nov-22 $5.95 $2,084 $25,008 Oct-17
$8.00
$25
$25
$50
$600
$0.14
Oct-18
$8.24
Oct-19
$8.49
Oct-20
$8.74
Oct-21
$9.00
5 Jedson Enterprises
2,100 6.25% Aug-09 May-22 $9.00 $1,575 $18,900 Apr-18
$9.27
$50
$20
$70
$840
$0.40
Apr-19
$9.55
Apr-20
$9.83
Apr-21 $10.13
6 Ace Custom Signs & Window Tinting
2,100 6.25% Jun-11 Aug-22 $8.00 $1,400 $16,800 Sep-17 $8.50
$25
$25
$50
$600
$0.29
Sep-18 $8.76
Sep-19 $9.02
Sep-20 $9.29
Sep-21 $9.57
7&8 Charleston G. Banton
4,200 12.50% Apr-15 Aug-19 $8.50 $2,975 $35,700 Sep-17 $8.93
Sep-18 $9.37
9 Linda J. Ramsdell
2,100 6.25% Nov-08 Dec-19 $9.00 $1,575 $18,900 Jan-18 $9.27
$25
$10
$35
$420
$0.20
Jan-19 $9.55
10 Smith Alternator, Inc
2,100 6.25% Dec-96 Nov-18 $8.00 $1,400 $16,800 Dec-17 $8.24
$25
$10
$35
$420
$0.20
11 Roy M. Doondoon
2,100 6.25% Sep-06 Aug-17 $7.50 $1,313 $15,756 Sep-17 $7.88
12 All Ride Transport, Inc.
2,100 6.25% Apr-15 Mar-20 $8.60 $1,505 $18,060 Apr-18
$9.00
$45
$15
$60
$720
$0.34
Apr-19
$9.25
13 & 14 Tal Moore
4,200 12.50% Jul-15 Jun-17 $6.30 $2,205 $26,460
15 & 16 JP Auto Repairs Inc and Peroul Joseph
4,200 12.50% May-13 Jul-24 $8.00 $2,800 $33,600 Jul-18
$8.24
$25
$10
$35
$420
$0.10
Jul-19
$8.49
Jul-20
$8.74
Jul-21
$9.00
Jul-22
$9.27
Jul-23
$9.55
Jul-24
$9.84
Occupied Property
33,600 100%
$21,174 $254,088
$295 $140
$435 $5,220
Vacant Property
0 0.0%
$0
$0
$0
$0
$0
$0
Total Property
33,600 100%
$21,174 $254,088
$295 $140
$435 $5,220
Base Rent Increases based on
proposed amendment; October,
September and November 2017
base rent would be abated under
proposed amendment; Tenant
would be required to pay water,
sewer and trash during those
months
July 2017 Base Rent is abated per
signed lease amendment; Tenant is
still required to pay water, sewer
and trash
August 2017 Base Rent is abated
per signed lease amendment;
Tenant is still required to pay water,
sewer and trash
Dyer Business Park
LEASE TERM
BASE RENT
Pro
Rata
BASE RENT
INCREASES
CAM
Silverman Industrial Portfolio - 3 Properties - Valuation
3/15/2017 9:52 AM