|
Financial Summary
|
Proforma
|
| Effective Gross Income: | $279,600 |
| Total Expenses: | $61,200 |
| Net Operating Income: | $218,400 |
| Pre-Tax Cash Flow: | $44,472 |
|
|
|
|
| Tenancy Type: Multiple |
| |
| Tommy Laux |
SF Occupied: 4,308
Lease Expires: 11/30/2000
|
| |
| Davidson Sheetmetal |
SF Occupied: 2,400
Lease Expires: 7/31/2002
|
| |
| Image, Inc. |
SF Occupied: 2,400
Lease Expires: 4/30/2001
|
| |
| The Blower Shop |
SF Occupied: 2,000
Lease Expires: 8/31/2001
|
| |
| James King |
SF Occupied: 2,000
Lease Expires: 8/31/2000
|
| |
| Ervasti & Co. Worldwide |
SF Occupied: 2,000
Lease Expires: 7/31/2001
|
| |
| H.E.R.C Industries |
SF Occupied: 2,000
Lease Expires: 5/31/2000
|
| |
| Alexander's Custom Painting |
SF Occupied: 2,400
Lease Expires: 3/31/2000
|
| |
| Jeff Jarvis |
SF Occupied: 2,400
Lease Expires: 9/30/2000
|
| |
| Pat-Nic Furniture Imports |
SF Occupied: 2,200
Lease Expires: 3/31/2002
|
| |
| Gimenez News Agence, Inc. |
SF Occupied: 2,400
Lease Expires: 11/1/2000
|
| |
| Gimenez News Agency, Inc. |
SF Occupied: 2,400
Lease Expires: 11/1/2000
|
| |
| Kathy's Ceramics |
SF Occupied: 2,000
Lease Expires: 4/30/2001
|
| |
| Darry Aust Plumbing |
SF Occupied: 2,000
Lease Expires: 4/30/2001
|
| |
| California Trading |
SF Occupied: 2,000
Lease Expires: 1/31/2000
|
| |
| Magic Mattress |
SF Occupied: 2,000
Lease Expires: 6/30/2000
|
| |
| Harold Glaser |
SF Occupied: 2,400
|
| |
| Harold Glaser |
SF Occupied: 2,400
|
| |
|
|
|
|
| Debt & Equity Information |
| Debt Type: | Proposed |
| Loan Amount: | $1,800,000 |
| Interest Rate: | 9.00% |
| Amortized Over: | 0 |
| Due In: | 0 |
| Annual Debt Service: | $173,928 |
| Down Payment: | $0 |
|
|
|