Commercial Buyers Club

101 Deason St, Ellisville, MS

NRSF: 13,250

Occupancy: 62%

January 1st 2023 - March 22, 2023 Rent $20,651

Annualized Gross: $82,604

35% Expense NOI: $53,692

GROSS POTENTIAL MONTHLY: $9,240

Annualized $110,880

30% Exp NOI: $77,616

@7CAP = $1,1 MILLION

NRSF: 19,915

Occupancy: 66%

Jan1/23 - March 22/23 Rent : $21,723

Annualized Gross: $86,892

GROSS POTENTIAL MONTHLY: $11,410

Annualized $136,920

35% Exp NOI: $88,998

@7CAP = $1,365,000

103 self storage & 10 office spaces

Total sqft (Office space) 11,320

Total sqft (Self Storage) 18,300

Occupancy: 91%

Jan 1/23 - March 22/23 Rent : $48,804

Annualized Gross: $195,216

30% Expense NOI: $110,602

GROSS POTENTIAL MONTHLY: $17,112

Annualized $205,342

35% Exp NOI: $126,890

@7CAP = $2,025,000

GROSS TOTAL OFFICE SPACE

Monthly: $6,410

ANNUAL: $76,920

GROSS TOTAL STORAGE SPACE

Monthly: $10,701

ANNUAL: $128,412