42 / 70
SOUTH MIAMI INDUSTRIAL PORTFOLIO | RENT ROLL - MAK TOO
MAK TOO
RENT ROLL
Jan-17
Tenant Name
RBA
(SF)
Pro Rata
% Start
Expire
RBA
Rent PSF Monthly Annual
PSF Monthly Annual
Security
Deposit
Rent
PSF Annual
Base
Year
Tenant 1
2,500 4.4% Jun-14 Jun-24 $13.50 $2,812 $33,746 $0.72 $150 $1,800 $3,540 Jul-17 $13.50 $33,750 2014
Tenant 2
2,450 4.3% Dec-11 Apr-17 $11.25 $2,297 $27,563 $0.11
$22
$258 $2,270 May-17 $12.50 $30,625 2014
Tenant 3
2,450 4.3% Oct-15 Sep-18 $11.55 $2,357 $28,287 $0.26
$53
$630 $2,456 Oct-17 $12.50 $30,625 2015
Tenant 4
2,450 4.3% Jun-14 May-19 $12.13 $2,476 $29,712 $0.20
$40
$480 $2,446 Jun-17 $12.50 $30,625 2014
Tenant 5
2,450 4.3% Nov-16 Nov-17 $10.00 $2,042 $24,504 $0.49 $100 $1,200 $2,300 Dec-17 $12.50 $30,625 2015
Tenant 6
2,450 4.3% May-14 May-19 $12.00 $2,450 $29,400 $0.20
$40
$480 $2,445 Jun-17 $12.50 $30,625 2014
Tenant 7
2,450 4.3% Aug-13 Aug-19 $10.29 $2,100 $25,203 $0.24
$50
$600 $2,438 Sep-17 $12.50 $30,625 2014
Tenant 8
2,450 4.3% Apr-16 Jun-21 $11.00 $2,245 $26,940 $0.24
$50
$600 $2,456 Jul-17 $12.50 $30,625 2016
Tenant 9
2,450 4.3% May-13 Apr-17 $11.00 $2,246 $26,950 $0.12
$25
$300 $2,080 May-17 $12.50 $30,625 2014
Tenant 10
813
1.4% May-02 Apr-19 $13.79
$935 $11,215 $0.00
$0
$0
$600 May-17 $14.00 $11,382 2014
Tenant 11
813
1.4% Feb-14 Feb-17 $13.95
$945 $11,340 $0.59
$40
$480
$900 Mar-17 $14.00 $11,382 2014
Tenant 12
1,600 2.8% Nov-15 Dec-19 $12.00 $1,600 $19,200 $0.30
$40
$480 $1,755 Jan-17 $14.00 $22,400
Tenant 13
3,000 5.2% Sep-13 Aug-19 $6.72 $1,680 $20,160 $0.16
$40
$480 $2,644 Sep-17 $11.00 $33,000 2014
Tenant 14
3,000 5.2% Jan-13 Jul-17
$8.40 $2,100 $25,200 $0.16
$40
$480 $2,183 Aug-17 $11.00 $33,000 2015
Tenant 15
3,000 5.2% Aug-16 Aug-19 $8.40 $2,100 $25,200 $0.30
$75
$900 $2,800 Mar-17 $11.00 $33,000 2015
Tenant 16
3,000 5.2% Jul-16 Apr-20 $9.50 $2,375 $28,500 $0.26
$65
$780 $5,222 May-17 $11.00 $33,000 2014
Tenant 17
3,000 5.2% Jul-16 Apr-20 $9.50 $2,375 $28,500 $0.26
$65
$780
$0 May-17 $11.00 $33,000 2014
Tenant 18
3,000 5.2% May-13 Apr-17 $8.80 $2,199 $26,394 $0.16
$40
$480 $2,177 May-17 $11.00 $33,000 2014
Tenant 19
3,180 5.5% Nov-14 Nov-18 $10.90 $2,888 $34,650 $0.17
$45
$540 $2,718 Dec-18 $11.00 $34,980 2014
Tenant 20
3,130 5.5% Jul-13 Aug-17 $8.21 $2,142 $25,699 $0.29
$75
$900 $2,159 Sep-17 $11.00 $34,430 2014
Tenant 21
1,700 3.0% Apr-16 Apr-18 $8.47 $1,200 $14,400 $0.71 $100 $1,200 $1,391 May-17 $11.00 $18,700 2016
Tenant 22
1,100 1.9% Jan-16 Jan-17 $9.82
$900 $10,800 $0.27
$25
$300
$990 Feb-17 $11.00 $12,100 2015
Tenant 23
700
1.2% Feb-13 Apr-17 $12.00
$700
$8,400 $0.86
$50
$600
$856 May-17 $13.00 $9,100 2014
Tenant 24
700
1.2% Dec-15 Nov-17 $12.60
$735
$8,820 $0.86
$50
$600
$803 Dec-17 $13.00 $9,100 2015
Tenant 25
700
1.2% Sep-15 Aug-17 $11.52
$672
$8,064 $0.43
$25
$300
$746 Sep-17 $13.00 $9,100 2015
Tenant 26
700
1.2% Sep-16 Sep-18 $12.00
$700
$8,400 $0.34
$20
$240
$770 Oct-17 $13.00 $9,100 2015
Tenant 27
700
1.2% Dec-14 Oct-17 $12.29
$717
$8,600 $0.43
$25
$300
$723 Nov-17 $13.00 $9,100 2014
Tenant 28
700
1.2% Nov-02 Aug-17 $13.04
$761
$9,129 $0.47
$28
$330
$580 Sep-17 $13.00 $9,100 2014
Tenant 29
700
1.2% Sep-13 Feb-17 $12.00
$700
$8,400 $0.51
$30
$360
$500 Mar-17 $13.00 $9,100 2014
Occupied Property
57,336 100.0%
$10.35 $49,448 $593,376 $0.29 $1,407 $16,878 $52,945
Vacant Property
0 0.0%
$0.00
$0
$0 $0.00
$0
$0
Total Property
57,336 100.0%
$10.35 $49,448 $593,376 $0.29 $1,407 $16,878
$11.96 $685,824
TERM
BASE RENT
CAM RECOVERIES
Rent
Incr
Month
MARKET RENT
42 |