Location: Description: Land Area: 141,351 SF total Tenant Bridge Financing Available: Pro Forma as of 1/92 Comments
These four buildings are strategically located in Miami, Fort Lauderdale, Deltona
and Melbourne, Florida.
Each modern building is a one story freestanding concrete block and stucco structure.
The Melbourne, Fort Lauderdale and Deltona properties are approximately 4660
SF and the Miami property is approximately 7400 SF. All were built in the mid-1980's.
The parcels of land on which the properties are located range from 25,600 SF
- 44,866 SF.
Building Area: 21,380 SF total
Parking: Ample
Zoning: Commercial
* See lease abstract for details
Tenant
SF
Term
Type
LaPetite
21,380
6 years
Triple Net
Academy
Bond Lease
$1,540,000 mortgage at 9.75%* interest only for a term of one year.
Total Income: $250,058
Less Vacancy(0%): 0
Effective Income: 250,058
Less Operating Expenses: 14,154 (Represents the Florida state tax on rental
income)
Net Operating Income: 235,904
Debt Service: 150,150
Cash Flow: 85,754
Guaranteed rental income with no operating expenses. Strong national tenant
with over 700 locations nationwide. All leases are "bond type" leases, with
no exposure for any expense to the owner. Property is management free. There
are rental income increment increases each 5 years. * Mortgage is with the Bank
of Tokyo. Rate 2% above prime rate.
Price: $2,350,000
Cash Required: $810,000
Cap Rate: 10%
Cash Yield: 10.6%