Laserfiche WebLink
INCOME REQUIRED TO SUPPORT ASSESSOR'S VALUE <br />Gross Bulid)np Area <br />Grose Sales History <br />Stablllzed Sales <br />Grose PotenWl Income <br />Effective Gn~ss Income <br />Eacpenses of Landlord <br />104,838 SF <br />Twelve Months Ending <br />Year <br />Rent Percentage <br /> Year Per SF <br />2003 $ 12,088,348 $ 115.29 <br />2004 $ 12,719,248 $ 121.32 <br />2005 $ 13,220,401 $ 128.10 <br />2006 $ 14,200,786 $ 135.45 <br />2007 $ 13,886,834 $ 132.46 <br />2008 $ 13,144,549 $ 125.38 <br />Leas: Vacancy & Collection Loss (59'0} <br />Estimated ~ 596 <br />Net Operating Income <br />Capltalizatbn Rate <br />Indicated Value of Economic Unit <br />$ 26,726,227 245.39 <br />2.50% <br />$ 843,166 $ 8.13 <br />$ (32,158) <br />$ 810,998 $ 5.83 <br />$ (30,550) $ (0.29) <br />$ 580,448 $ 5.54 <br />B.SONo <br />$ 6,828,800 $ 85.14 <br />'I.Wreelflttit4d:Milrltdf:1F83119~Orf.T~Mk~1?SlrC91:~:~:~:~:~: :~;~:6.83 ' . <br />