|
Back to Home Page
T&TFlorida Investments Corp
is pround to announce that Palmetto
Shopping Center, Miami Garden, will extend and build new STORES and
OFFICE
Reserve now your new spaces !
Stack
| |
A |
B |
C |
D |
E |
|
1 |
Stack |
|
|
|
November 2009 |
|
2 |
|
|
|
Monthly |
Yearly |
|
3 |
|
|
|
|
|
|
4 |
PGI |
|
|
63,756.60 |
$ 765,079 |
|
5 |
|
|
|
|
|
|
6 |
VAC |
|
5.8% |
4,095.80 |
$ 49,150 |
|
7 |
|
|
|
|
|
|
8 |
EGI |
|
|
59,660.79 |
$ 715,930 |
|
9 |
|
|
|
|
|
|
10 |
OE |
|
|
|
Total |
|
11 |
|
Property Tax |
105,147 |
|
|
|
12 |
liability |
Insurance |
6,689 |
|
|
|
13 |
Fire Wind |
Insurance |
|
|
|
|
14 |
|
Water |
15,500 |
|
|
|
15 |
|
FPL |
1,950 |
|
|
|
16 |
|
Trash |
10,200 |
|
|
|
17 |
|
Management |
10,500 |
|
|
|
18 |
|
Landscaping |
4,800 |
|
|
|
19 |
|
Repairs |
7,620 |
|
|
|
20 |
|
|
|
|
|
|
21 |
|
Total |
$ 162,406 |
|
|
|
22 |
|
|
|
|
|
|
23 |
Total OE |
|
|
13,533.83 |
$ 162,406 |
|
24 |
|
|
|
|
|
|
25 |
Pass Coll |
|
|
13,533.89 |
$ 162,407 |
|
26 |
|
|
|
|
|
|
27 |
NOI |
|
|
46,126.96 |
$ 553,524 |
|
28 |
|
|
|
|
|
|
29 |
DS |
Debt Service |
1.92 |
23,992.00 |
$ 287,904 |
|
30 |
|
|
|
|
|
|
31 |
CTO |
Cash Throwoff |
|
22,134.96 |
$ 265,620 |
|
32 |
|
|
|
|
|
Rent Roll
| |
A |
B |
C |
D |
E |
F |
G |
H |
I |
J |
K |
L |
P |
Q |
R |
S |
T |
|
1 |
|
PALMETTO OFG |
Nov-09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2 |
# |
Address |
Name |
Rent |
Cam |
Prop Tax
|
Prop Ins |
Mgmt |
Sales Tax |
Total |
Sq ft |
$/ft |
Address |
Name |
Lease term |
Comm. |
Expiration |
|
3 |
1 |
755 NW 167th St |
Census |
12,000.00 |
947.21 |
1,092.10 |
311.63 |
|
532.14 |
14,883.08 |
5,068 |
28.41 |
755 NW 167th St |
Census |
|
|
|
|
4 |
2 |
761 NW 167th St |
Census |
4,000.00 |
116.50 |
256.52 |
73.11 |
|
156.05 |
4,602.18 |
1,189 |
40.37 |
761 NW 167th St |
Census |
|
|
|
|
5 |
3 |
767 NW 167th St |
Divine Ministries |
862.56 |
234.37 |
250.36 |
77.11 |
156.78 |
181.97 |
1,763.15 |
1,254 |
18.00 |
767 NW 167th St |
Divine Ministries |
|
|
|
|
6 |
4 |
773 NW 167th St |
Vacant |
|
|
547.99 |
156.37 |
|
|
|
2,543 |
18.00 |
773 NW 167th St |
Vacant |
|
|
|
|
7 |
5 |
779 NW 167 St |
New Mag Horizons, Inc |
1,819.50 |
|
242.17 |
74.59 |
151.65 |
176.02 |
1,705.50 |
1,213 |
18.00 |
779 NW 167 St |
New Mag Horizons, Inc |
|
|
|
|
8 |
6 |
785 NW 167th St |
The Brides of America |
1,702.50 |
112.13 |
244.58 |
69.79 |
136.68 |
158.60 |
2,424.28 |
1,135 |
18.00 |
785 NW 167th St |
The Brides of America |
1+1 |
10/1/06 |
9/30/06 |
|
9 |
7 |
791 NW 167th St |
AAA Flag and Banner |
6,507.62 |
769.60 |
998.25 |
307.45 |
|
495.27 |
9,078.19 |
5,000 |
15.62 |
791 NW 167th St |
AAA Flag and Banner |
5 |
10/1/02 |
9/30/07 |
|
10 |
8 |
805-825 NW 167
St |
Sketchers USA, Inc. |
12,000.00 |
4,411.19 |
|
|
|
1,008.78 |
17,419.97 |
9,853 |
14.61 |
805-825 NW 167
St |
Sketchers USA, Inc. |
5 + 2 x 5 |
|
1/31/12 |
|
11 |
9 |
829 NW 167th St |
Vacant |
|
|
190.00 |
202.50 |
|
|
|
3,750 |
18.00 |
829 NW 167th St |
Vacant |
|
|
|
|
12 |
10 |
871 NW 167th St |
* Florida Educational |
7,000.00 |
|
|
|
|
1,165.82 |
8,165.82 |
11,304 |
7.43 |
871 NW 167th St |
* Florida Educational |
|
|
|
|
13 |
|
TOTAL |
|
51,207.85 |
7,994.25 |
3,821.98 |
1,272.55 |
445.11 |
4,405.88 |
68,162.47 |
42,309.00 |
14.52 |
|
|
|
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17 |
|
* Florida
Educational: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 |
|
Months 1 trough 3 |
$ 7,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19 |
|
Months 4 trough 6 |
17,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20 |
|
Months 7 through 12 |
7,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21 |
|
Months 12 through 18 |
11,316.66 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22 |
|
months 19 through 24 |
9,781.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23 |
|
Months 25 through 36 |
10,270.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24 |
|
Months 37 through 48 |
11,783.64 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25 |
|
Months 49 through 60 |
11,322.82 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantage:
- Reasonable rental
price $18/sf
- High visibility from
Palmetto Express 826 and I 95 (350,000 cars/day)
- Large facade
- Ready for rent
|
.JPG)