|
|
Perry Place 17-27 S Perry St 10,900 SF 100% Leased Office Building Vandalia, OH 45377 $1,100,000 ($100.92/SF) 7.40% Cap Rate
EXECUTIVE SUMMARY
Currently 100 Percent leased. Yearly Income of $92,520.00.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$91,260
|
$10.21
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$91,260
|
$10.21
|
| Taxes |
$7,700
|
$0.86
|
| Operating Expenses |
$10,724
|
$1.20
|
| Total Expenses |
$18,424
|
$2.06
|
| Net Operating Income |
$72,836
|
$8.15
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $91,260 |
| Annual Per SF | $10.21 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $91,260 |
| Annual Per SF | $10.21 |
| Taxes | |
|---|---|
| Annual | $7,700 |
| Annual Per SF | $0.86 |
| Operating Expenses | |
|---|---|
| Annual | $10,724 |
| Annual Per SF | $1.20 |
| Total Expenses | |
|---|---|
| Annual | $18,424 |
| Annual Per SF | $2.06 |
| Net Operating Income | |
|---|---|
| Annual | $72,836 |
| Annual Per SF | $8.15 |
PROPERTY FACTS
Sale Type
Investment
Property Type
Office
Property Subtype
Office/Residential
Building Size
10,900 SF
Building Class
B
Year Built/Renovated
1965/2023
Price
$1,100,000
Price Per SF
$100.92
Cap Rate
7.40%
NOI
$81,400
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
5,450 SF
Slab To Slab
10’
Building FAR
1.25
Lot Size
0.20 AC
Parking
12 Spaces (1.1 Spaces per 1,000 SF Leased)
AMENITIES
- Basement
- Air Conditioning
MAJOR TENANTS
- TENANT
- INDUSTRY
- SF OCCUPIED
- RENT/SF
- LEASE END
- American Legend Barbershop
- -
- -
- -
- -
- ESP Company
- Wholesaler
- -
- -
- -
- Mane Reflections
- Services
- -
- -
- -
- Renew Your Massage
- -
- -
- -
- -
- Thomas J Finnegan Co
- Wholesaler
- -
- -
- -
| TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE END | ||
| American Legend Barbershop | - | - | - | - | ||
| ESP Company | Wholesaler | - | - | - | ||
| Mane Reflections | Services | - | - | - | ||
| Renew Your Massage | - | - | - | - | ||
| Thomas J Finnegan Co | Wholesaler | - | - | - |
PROPERTY TAXES
| Parcel Number | B02-00103-0016 | Total Assessment | $102,900 |
| Land Assessment | $10,520 | Annual Taxes | $7,700 ($0.71/SF) |
| Improvements Assessment | $92,380 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
B02-00103-0016
Land Assessment
$10,520
Improvements Assessment
$92,380
Total Assessment
$102,900
Annual Taxes
$7,700 ($0.71/SF)
Tax Year
2024
MAP
ADDITIONAL PHOTOS
Building Photo
Building Photo
Building Photo
Building Photo