|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$700,826
![]() |
$11.32
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
$69,731
![]() |
$1.13
![]() |
Effective Gross Income |
$631,095
![]() |
$10.19
![]() |
Taxes |
$78,763
![]() |
$1.27
![]() |
Operating Expenses |
$149,629
![]() |
$2.42
![]() |
Total Expenses |
$228,392
![]() |
$3.69
![]() |
Net Operating Income |
$402,703
![]() |
$6.50
![]() |
Gross Rental Income | |
---|---|
Annual | $700,826 |
Annual Per SF | $11.32 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | $69,731 |
Annual Per SF | $1.13 |
Effective Gross Income | |
---|---|
Annual | $631,095 |
Annual Per SF | $10.19 |
Taxes | |
---|---|
Annual | $78,763 |
Annual Per SF | $1.27 |
Operating Expenses | |
---|---|
Annual | $149,629 |
Annual Per SF | $2.42 |
Total Expenses | |
---|---|
Annual | $228,392 |
Annual Per SF | $3.69 |
Net Operating Income | |
---|---|
Annual | $402,703 |
Annual Per SF | $6.50 |
Price | $6,900,000 | No. Stories | 2 |
Price Per SF | $111.43 | Year Built | 1974 |
Sale Type | Investment | Tenancy | Single |
Property Type | Flex | Parking Ratio | 1.61/1,000 SF |
Building Class | B | Clear Ceiling Height | 16’ |
Lot Size | 8.80 AC | No. Dock-High Doors/Loading | 1 |
Rentable Building Area | 61,924 SF | No. Drive In / Grade-Level Doors | 4 |
Price | $6,900,000 |
Price Per SF | $111.43 |
Sale Type | Investment |
Property Type | Flex |
Building Class | B |
Lot Size | 8.80 AC |
Rentable Building Area | 61,924 SF |
No. Stories | 2 |
Year Built | 1974 |
Tenancy | Single |
Parking Ratio | 1.61/1,000 SF |
Clear Ceiling Height | 16’ |
No. Dock-High Doors/Loading | 1 |
No. Drive In / Grade-Level Doors | 4 |
Heritage Landscape Supply Group’s vision is to grow by forming a network of the best independent distributors to provide exceptional customer service while increasing their value as a trusted growth partner to top manufacturers in the industry. Their mission is to help our family of companies achieve new heights and provide opportunities for all employees to grow, thrive, and advance with the company for decades to come. Since its inception in 2018, the Heritage family of companies honors the rich history and legacy of its acquired companies, operating as a united family of independents to celebrate their collective journey.
TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE TYPE | LEASE END | |
Food Safety Net Services | Professional, Scientific, and Technical Services | 23,000 SF | $8.30 | Single Net | Jun 2026 | |
![]() |
Retailer | 20,329 SF | $11.12 | Triple Net | Nov 2030 |
$14-15/SF NNN
Space | Size | Space Use | Condition | Available |
2nd Floor | 3,500-15,000 SF | Office | Shell Space | Now |
Size |
3,500-15,000 SF |
Space Use |
Office |
Condition |
Shell Space |
Available |
Now |
Size | 3,500-15,000 SF |
Space Use | Office |
Condition | Shell Space |
Available | Now |
$14-15/SF NNN
Parcel Number | R8960341 | Total Assessment | $1,236,630 |
Land Assessment | $163,620 | Annual Taxes | $78,763 ($1.27/SF) |
Improvements Assessment | $1,073,010 | Tax Year | 2024 |
Zoning Code | C-3 |
C-3 |