Page 2 - 621 Dana St NE - Proposal
P. 2

PREPARED FOR Ted Bloom   Property Location      Multi Tenant       ABOUT


                                                                                                            YOU
                                                                                     Industrial
                                           Owner
                                                                                   2 Star Industrial
                                                             621 Dana Street NE
                                        Paul Fridley
                                                                                     Warehouse
                                          Partner            Warren, OH 44483       Manufacturing


     MARKET INTELLIGENCE TELLS US...



     ASSETS LIKE THIS TRADE AT:


                         1                                   2                                   3

               14.0% CAP RATE                      10.0% C                             10.0% CAP RATE
                                                    9.00% CAP RATEAP RATE
                  $1,791,316                        $14,505,522 $2,507,843                $3,469,061

                     CURRENT                        PURCHASE PRICE5-7 YEAR TERM         75% STABILIZED

                    $7.35 PSF                          $10.29 PSF                          $14.24 PSF


                                     $250,784               NET OPERATING INCOME





     FINANCIAL OVERVIEW



     PROPERTY DETAILS - INDUSTRIAL                                       PROPERTY DETAILS - CONTINUED

     Address                            621 Dana St NE, Warren, OH 44483  Doors - Drive-in                      4 12'x16'
     Building Square Foot                                      243,600   Lease Type                            Mod-Gross
     Ceiling Height                                             25'-40'  Tenant Responsibilities                  Utilities
     Building Type                2 Star Industrial Warehouse/Manufacturing  Landlord Responsibilities   All Except Utilities
     Building Class                                                  C   Lease Bumps                                None

     Tenant Name                                               Multi (6)  Option Periods                               1
     Parcel Size                                                    12
     Construction Type                                         Concrete
     Roof                         Polyurethane Modified Acrylic Roof Coating



                                                                            COMPARABLE TRADES


                        3710 Hendricks Rd                       225 Wetmore Ave SE                    2151 Scranton Rd
                        Youngstown, OH                          Massillon, OH 44646                   Cleveland, OH 44113

                        Rentable SF: 300,000                    Rentable SF: 130,380                  Rentable SF: 200,000
                        Price: $2,500,000                       Price: $975,000                       Price: $900,000
                        Price Per SF: $8.00                     Price Per SF: $7.00                   Price Per SF:  $5.00
                        Cap Rate: 14.40%                        Cap Rate:   ---                       Cap Rate:   ---
                        Tenant: Multi                           Tenant:   Owner/User/Tenant           Tenant: Developer
                        Sale Date: 9/7/2018                     Sale Date: 4/1/2019                   Sale Date: 3/16/2018
      GIVING YOU THE GUIDANCE TO MAKE AN INFORMED DECISION
   1   2   3   4