HomeMy WebLinkAbout1600 FALMOUTH ROAD/RTE 28 - PLANS (4) CASH FLOW ANALYSIS
INCOME
1ST FLOOR - 47 , 888 SQ. FT . X $15 . 50 SQ. FT .
2ND FLOOR - 22 , 772 SQ. FT. X $12 . 00 SQ. FT.
COMMON AREA EXPENSES
REAL ESTATE TAXES
VACANCY @ 50
GROSS INCOME,
EXPENSES-
COMMON
AREA EXPENSES
REAL ESTATE TAXES
MANAGEMENT FEE
REPLACEMENT RESERVE
MISCELLANEOUS ADDITIONAL COSTS
TOTAL EXPENSES
CASH FLOW BEFORE TAXES
DEBT SERVICE $6, 400 , 000 . 00 @ 10 . 5% 30 YRS .
CASH FLOW BEFORE TAXES
�dL �
T , r
pit?'.
..:irx^-' ecRom
—.
,
v _
W
..fie � ....:��-M»�` •._ � - .-• _ _�
BARri u
....... Buildin
men Foun 1�r..• � �� � � • - t - 1� '� n 2r"^ '67A�K%1 �'i` 'SJ7 i: ' '- tw -y-.."'i"µ`� �:'� •t+��'�'1z�-•� `�
• Hii�V� - r w ... `; "�-3,en r'-����,t' �.S �e .�.i,X ..-y. .,
' ;';i fy�.Cyr^N.�ldl( N�" � y�.. � �F�y�;.- 1 .1�Y � •.i �K A(L1T �..
%."cam' c'• r�`c ae 1y�,._ �r ��'�" fir
■. _ •x� � yr ° �" �yS 1 - '' � � �`e
-'h. z '. •` •:4 -h r .- o r �= .L :• y a •n+; I A xix _ J,;'
+" '•T.rh ..ri _ �"47 .�� ttd=� �:i; +.. ,-%"f��r ���Tf�� .f�, �,�.:�r� � ,j-'k't'c,�'_
rM t
UaL
ocatio
q F�5,�,�'~- 'L. °`+F� j� �. �::¢,-.� .CP?= -.mac' ��^.e'.• a _.. ,-� �� w is �E
1
r�s BId�s���
z
_ =x :S^j�� t ,�q.- •r �A.
;i..•- t -r. ... ..t : v.... :: .. _- ,A r,V." :, .. ,v .. -.nT-. .. _ Ate.. .. _. .'.... -._ R- .;., , ..�" A. NMI
,y4
k.
........ ............
. .........
..,
1 t
1L1 �•
I I I I I I I I
UNIT #29 _ UNIT #30 UNIT #31 - UNIT #32 UNIT 33 UNIT #34 UNIT #35 UNIT #36 UNIT #37 UNIT #38 UNIT #39
IFc-���� Fc-a��I I Ir��-� �����I � I IFca6-�
'► ' I
(I� Ilj
Fil E . ,
SECOND FLOOR PLAN
G2
J� GZ
i I I I I I
I I ( I
I I i I I I
I I t i I I i I I I
I I I ( I I
UNIT #1 UNIT #2 UNIT #3 UNIT #4 UNIT #5 UNIT #5. UNIT #7 UNIT UNIT #9 I UNIT 1 I UNIT 1 I UNIT #12 UNIT #13 UNIT #14 U N IT 1 UNIT #16 UNIT #17 I UNIT 1 I UNIT 1 I UNIT #20 UNIT #21 UNIT #22
I i � ♦
♦ 100,
♦ G2
-■- - - - - M- - -10 01- - AR A- - -■- - -■ - - JIL -i■
.000
.000
i i i i i
- - - - - ■ ■ . ■ . - - -'- - - . - - -. . L . - - '- - - = - - -'- - - ' - - -'-- - -o-p
- - - - - - � L _ _ ■ ■ •
` G
FIRST FLOOR PLAN
B-ELL TO WER LL
CENTERVILLE, MASSACHUSETTS
LEBEL
SOLLOWS
DEVELOPMENT
C 0 RPO RATIO N,,.INC .
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
I �-
i
I
I
i
UNIT #1 UNIT #2 UNIT #3 UNIT #4 UNIT #S UNIT #6 UNIT #7 UNIT _#8 UNIT #9 UNIT #10
1280 SQ.FT.t i 1535 SQ.FT.t 1330 SQ.FT.t 1,630 SQ.FT.t 1-6-70_ SQ.FT.t 1670 SQ.FT,t 1670 SQ.FL 1630 SQ.FT.t 1330 SQ.FT.f 1655 SQ.FT.t
I
I
I
i I I I
(
I
I
I
I I I I
I I I I
- - - - - - - - - - - - - - L - - - - - - �■ ■ - - - - - - t - - - - - - -
I
I
I I
I
I
I .......
I
I I
I I
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - j
FIRST FLOOR PLAN - WEST PORTION OF BUILDING
BELL TO WER MALL.
CENTERVILLE, MASSACHUSETTS
LEBEL
S O LLO WS
DEVELOPMENT
CORPORATION,INC.
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
a a
I ( I I
I I
i I i I I
UNIT 49 UNIT #10 UNIT #11 UNIT #12 UNIT #13 UNIT #14 UNIT #15 UNIT #1G UNIT #17 UNIT #18 UNIT #19
1330 SQ.FT.t 1655 SQ.FT,t 1510 SQ.FT.t 1330 SQ.FT.t 1630 SQ.FT.t 1670 SQ.FT.t 1670 SQ.FT.t 1630 SQ.FT.t 1330 SQ.FT.t 1510 SQ.FT.t 1655 SQ.FT,f
I I I I
I I I I I
i
I I I
1
4
I I I I
i
i
i
i
i
i
i
JL - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
FIRST FLOOR PLAN - CENTER PORTION OF BUILDING-
BELL 0WER MALL
CENTERVILLE, MASSACHUSETTS
LEBEL
SOLLO WS
DEVELOPMENT
CORPORATION,INC.
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
4 C L [ L
n.
I (
/
I I
UNIT #18 UNIT #19 UNIT #20 UNIT #21 UNIT #22 /
1-510 SQ.FT,t 16-5-5-SQ FT,t 1330 SQ.FT,t 1630 SQ. FT.t 2900 , Q�T_t
I
i I /
/ \ �"A
L-,Aj
' G
V
- - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - --
AN
f
FIRST FLOOR PLAN - EAST PORTION OF BUILDING
BELL TO WER MALL '\
CENTERVILLE, MASSACHUSETTS
LEBEL
gin= SOLLO WS
DEVELOPMENT
CORPORATION,INC.
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
I
t
f _
UNIT #29 UNIT #30 _UNIT #31 UNIT_#32 UNIT #33 UNIT-_ #34 UNIT _#35
JE 0 S FT.t 1650 SC�.FT.t I 1555 SQ.FT.± 1555_SST t I 1870 SQ.FT.t i ESQ SQ,FT.t
I I I
� Go] E3 � GOE3 I I I � G"EL
ERE3
I �
z
A p
I I I
I
i j t
SECOND FLOOR PLAN -- WEST PORTION OF BUILDING SECOND FLOOR PLAN - CENTER PORTION OF BUILDING
.BULL , TOWER HALL r
CENTERVILLE, MASSACHUSETTS
4 M
LEBEL
S 0 LLO WS
DEVELOPMENT
CORPORATION,INC.
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
UNIT #26 UNIT #27 UNIT #28
-- � 1630_S F ± 1330 SQ,FT,t
UNIT #40 UNIT #41
1555 SQ.FT.f 1 5 SQ.FTA
UNIT #36 UN_I_T #37 UNIT #38 UNIT #39
1�55 SQ.FT.t I 1870 SQ.FT,t I 1f�Q T.t I ] SQ,FT,t
I
rr=- r-== � -r==- - -__ �
1 -(�
Gill L I ® ® L Eva IL
EB K3 EB El -
� Z
A
— - ---- - - - - - - - ,- - - - - - - - - - - - - - - -
SECOND FLOOR PLAN - EAST PORTION OF BUILDING SECOND FLOOR PLAN - SOUTH PORTION OF BUILDING FIRST FLOOR PLAN - SOUTH _PORTION OF BUILDING
r r
r r
r BULL TO WER AIA LL
CENTERVILLE, MASSACHUSETTS
LEBEL4`
S 0 LLO WS
DEVELOPMENT
CORPORATION,INC.
362-9411 131 OLD ROUTE 132,BARNSTABLE, MA 02630
i
i � Y
4