| Prospective Tenant Purchase |
| Sale Information |
Lease Summary |
| Enter Price per Sq. Ft.! |
Price PSF |
|
|
Rentable Sq. Ft. |
enter your sq. ft.! |
|
|
| Purchase Price |
|
$ |
|
Lease Term |
|
to |
|
Down Payment @
(example: enter 10 not .10) |
% |
$ |
|
Current Annual Lease Rate PSF |
enter your current lease
rate! |
|
$ |
| Loan Amount |
|
$ |
|
Current annual CAM |
enter your current expense pass thru! |
|
$ |
Interest Rate Annual estimate
(example: enter 6.25 not .0625) |
% |
|
|
Total Monthly Cost |
|
|
$ |
| Amortization per (yrs) |
|
|
|
Total Annual Cost psf/incl. current oper exp. |
|
$ |
| Debt Service per month |
|
$ |
|
|
|
|
|
| Condo Assn. Fee & Property Taxes per month |
(as positive number) |
|
|
|
|
|
|
| Total Monthly Cost |
|
$ |
|
|
|
|
|
| Net Rental Income from Tenants per Month |
(enter net tenant rent as negative number) |
|
|
|
|
|
|
| Total Annual Pretax Cost PSF - Sale |
$ |
|
|
|
|
|
| Amount of Principal in Debt monthly payment |
|
$ |
|
|
|
|
|
| Amount of Interest in Debt monthly payment |
|
$ |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| POTENTIAL TAX BENEFITS (PLEASE CONSULT YOUR TAX ADVISOR) |
| Depreciation @ 80%/20% bldg to land/29 yrs
(annual) |
$ |
|
|
|
|
|
| Interest Deduction (annual) |
|
$ |
|
|
|
|
|
| Total State & Federal Tax bracket |
% |
$ |
|
|
|
|
|
| Principal Reduction 1st Year |
|
$ |
|
|
|
|
|
| Total PSF Tax svgs & equity |
|
|
|
| Net Potential After-Tax Cost of Owning PSF |
$ |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| The above information represents our estimate
of your lease vs. purchase comparison. Please consult with legal and
tax advisors prior to making any decision relating to this investment.
The above terms of loan are an example only. We do not have control
over these terms; we are not acting as lenders or offering to lend money
for such a purchase. |
| |
| |
INFORMATION TO BE ADDED IN HIGHLIGHTED AREAS ABOVE |
|
