Exclusive Investment Offering: Condominium Interest - Transwestern
Exclusive Investment Offering: Condominium Interest - Transwestern Exclusive Investment Offering: Condominium Interest - Transwestern
74 Rent Roll Tenant Name Type & Suite Number Lease Dates & Term Initial (11/07) Rate & Sq Ft Bldg Share Amount per Year Changes on Changes to Description of Operating Expense Reimbursements Imprvmnts Rate Amount Commssns Rate Amount Assumption about subsequent terms for this tenant 1 StarNuts Gourmet Retail, Suite: 101-A 2,256 SqFt 23.77% $36.00 $81,216 Nov-2008 Nov-2009 $38.00 $40.50 Tenant shall reimburse 23.9% share of CAM, Insurance and Real Estate Taxes Nov-2005 to Oct-2010 60 Months Following the current term, it is assumed that the tenant is exercise its renewal option. Tenant holds one 5-year renewal option at predetermined rate Tenant to pay 5% of gross sales as a Percentage Rent. Please refer to Lease for Percentage Rent Base amount schedule. StarNuts Gourmet Option, Suite: 100 2,256 SqFt 23.77% $43.00 $97,008 Nov-2013 Nov-2014 $45.00 $46.00 Tenant shall reimburse 23.9% share of CAM, Insurance and Real Estate Taxes Nov-2010 to Oct-2015 60 Months Following the current term, it is assumed that the tenant is exposed to Retail (0 SF- 4,999 SF) market leasing assumptions. 2 Vineyard 1,570 SqFt $41.50 Sep-2007 $42.75 Tenant shall reimburse 16.63% Retail 16.54% $65,155 Sep-2008 $44.03 share of CAM, Insurance and Real Estate Taxes Sep-2006 to Aug-2011 Sep-2009 $45.35 60 Months Sep-2010 $46.71 Following the current term, it is assumed that the tenant is exercise its renewal option Tenant holds two 5-year renewal options. The rent on the first option is predetermined while the rent on the second option is FMV. The lease does not required percentage rent. Vineyard 1,570 SqFt $48.75 Sep-2012 $50.21 Tenant shall reimburse 16.63% share of CAM, Insurance and Real Option 16.54% $76,538 Sep-2013 $51.72 Following the current term, Estate Taxes it is assumed that the tenant is exposed to Retail (0 Sep-2011 to Aug-2016 Sep-2014 $53.27 60 Months Sep-2015 $54.87 SF- 4,999 SF) market leasing assumptions.
75 Tenant Name Type & Suite Number Lease Dates & Term Initial (11/07) Rate & Sq Ft Bldg Share Amount per Year Changes on Changes to Description of Operating Expense Reimbursements Imprvmnts Rate Amount Commssns Rate Amount Assumption about subsequent terms for this tenant 3 Chain Bridge Bank 5,665 SqFt $43.75 May-2008 $45.06 Tenant shall reimburse 59.63% Retail 59.69% $247,844 May-2009 $46.41 share of CAM, Insurance and Real Estate Taxes May-2007 to Apr-2012 May-2010 $47.81 60 Months May-2011 $49.24 Following the current term, it is assumed that the tenant is exercise its renewal option. Tenant holds three 5-year renewal options at 3% increase over the previous year rent Chain Bridge Bank 5,665 SqFt $50.72 May-2013 $52.24 Tenant shall reimburse 59.63% Option 59.69% $287,319 May-2014 $53.81 share of CAM, Insurance and Real Estate Taxes May-2012 to Apr-2017 May-2015 $55.42 60 Months May-2016 $57.08 Following the current term, it is assumed that the tenant is exercise its renewal option. Chain Bridge Bank 5,665 SqFt $58.80 May-2018 $60.56 Tenant shall reimburse 59.63% Option 59.69% $333,081 May-2019 $62.38 share of CAM, Insurance and Real Estate Taxes May-2017 to Apr-2022 May-2020 $64.25 60 Months May-2021 $66.18 Following the current term, it is assumed that the tenant is exercise its renewal option. Total Occupied (Useable): 9,491 SqFt Total Vacant: - Building Total (Useable): 9,491 SqFt ASSET INVESTMENT SALES GROUP
- Page 25 and 26: 25 Falls Church Overview Falls Chur
- Page 27 and 28: uide A Guide to the to the City Cit
- Page 29 and 30: 29 4 THE READ BUILDING 5 NORTHGATE
- Page 31: 31 Transportation Overview Resident
- Page 34: 34 Market Overview The Falls Church
- Page 37 and 38: Little River Tpke 37 Map of Retail
- Page 39 and 40: 39 Tenant Profiles Hollywood Video
- Page 42 and 43: 42 TRANSWESTERN ASSET INVESTMENT SA
- Page 44 and 45: 44 Rent Roll Tenant Name Type & Sui
- Page 46: 46 Cash Flow Model Cash Flow Model
- Page 50 and 51: 50 TRANSWESTERN ASSET INVESTMENT SA
- Page 52 and 53: 52 Retail Site Plan StarNut Gourmet
- Page 54 and 55: 54 Parking Plans Surface Parking Bu
- Page 56 and 57: 56 TRANSWESTERN ASSET INVESTMENT SA
- Page 58: 58 Fairfax County Comprehensive Pla
- Page 62 and 63: StarNut Gourmet at The Shops at The
- Page 64 and 65: 64 Market Overview The McLean Retai
- Page 66 and 67: 66 McLean Retail Competitive Set Pr
- Page 68 and 69: 68 TRANSWESTERN ASSET INVESTMENT SA
- Page 70 and 71: 70 Combined Tenant Expiration Sched
- Page 72 and 73: 72 TRANSWESTERN ASSET INVESTMENT SA
- Page 76: 76 Cash Flow Model Cash Flow Model
75<br />
Tenant Name<br />
Type & Suite Number<br />
Lease Dates & Term<br />
Initial (11/07)<br />
Rate &<br />
Sq Ft Bldg<br />
Share<br />
Amount<br />
per Year Changes on Changes to<br />
Description of Operating<br />
Expense Reimbursements<br />
Imprvmnts<br />
Rate<br />
Amount<br />
Commssns<br />
Rate<br />
Amount<br />
Assumption about<br />
subsequent terms<br />
for this tenant<br />
3 Chain Bridge Bank 5,665 SqFt $43.75 May-2008 $45.06 Tenant shall reimburse 59.63%<br />
Retail 59.69% $247,844 May-2009 $46.41<br />
share of CAM, Insurance and<br />
Real Estate Taxes<br />
May-2007 to Apr-2012 May-2010 $47.81<br />
60 Months May-2011 $49.24<br />
Following the current<br />
term, it is assumed that<br />
the tenant is exercise its<br />
renewal option.<br />
Tenant holds three 5-year renewal options at 3% increase over the previous year rent<br />
Chain Bridge Bank 5,665 SqFt $50.72 May-2013 $52.24 Tenant shall reimburse 59.63%<br />
Option 59.69% $287,319 May-2014 $53.81<br />
share of CAM, Insurance and Real<br />
Estate Taxes<br />
May-2012 to Apr-2017 May-2015 $55.42<br />
60 Months May-2016 $57.08<br />
Following the current<br />
term, it is assumed that<br />
the tenant is exercise its<br />
renewal option.<br />
Chain Bridge Bank 5,665 SqFt $58.80 May-2018 $60.56 Tenant shall reimburse 59.63%<br />
Option 59.69% $333,081 May-2019 $62.38<br />
share of CAM, Insurance and Real<br />
Estate Taxes<br />
May-2017 to Apr-2022 May-2020 $64.25<br />
60 Months May-2021 $66.18<br />
Following the current term,<br />
it is assumed that the tenant<br />
is exercise its renewal<br />
option.<br />
Total Occupied (Useable):<br />
9,491 SqFt<br />
Total Vacant: -<br />
Building Total (Useable):<br />
9,491 SqFt<br />
ASSET INVESTMENT SALES GROUP
Change language