pierpont san tan 6859 e. rembrandt avenue| mesa, az click ......virtual tour! commercial properties...
TRANSCRIPT
Pierpont San Tan6859 E. Rembrandt Avenue| Mesa, AZ
Office Purchase Opportunity
TYSON BREINHOLTD 480 966 7513M 602 315 [email protected]
SHANE McCORMICKD 480 968 9618M 480 720 [email protected]
Click To Take a
Virtual Tour!
COMMERCIAL PROPERTIES INC P. 2
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Address 6859 E. Rembrandt AvenueMesa, AZ 85212
Offering ±14,424 SF Multi-Tenant Office Condo Building
Sale Price $2,625,168
Price / SF $182.00
Call for Offers Date TBD
SF For Sale (Rentable) Approx. 14,424
Year Built 2007
Zoning LI, Mesa
Parcel # 304-17-208A
Amenities
Turn-Key Classroom Setting with Reception, Conference Room,
4 Offices, 5 Classrooms, Break Room, 2 sets of Restrooms
Click Here for Virtual Tour
Project Summary
COMMERCIAL PROPERTIES INC P. 3
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Own vs. Lease
Loan Amount: $2,100,134.40 Loan Amount: $2,362,651.20 Lease Rate: $16.00Down Payment: $525,033.60 Down Payment: $262,516.80 Lease Term in Years: 10
Annual Interest Rate:* 4.00% Annual Interest Rate:* 4.00% Lease Type: NNNLoan Period in Years: 10 Loan Period in Years: 10 Annual Increases: 3.00%
Loan Amortization in Years: 25 Loan Amortization in Years: 25Balloon Payment: $1,498,643.24 Balloon Payment: $1,685,973.64
Scheduled Payment: $11,085.28 Scheduled Payment: $12,470.94 Initial Monthly Base Rent: $19,232.00Down Payment: $525,033.60 Down Payment $262,516.80 Total Rent Paid: $2,645,679.92
Interest: $728,742.80 Interest: $728,742.80 Rental Tax 2.5%: $66,142.00Equity: Principal Paid: $601,491.16 Equity after 10 years**: $676,677.56 Total Payments: $2,711,821.92
Equity: Market Increase (3%): $902,838.27 Equity: Market Increase (3%): $902,838.77TOTAL EQUITY: $1,504,329.43 TOTAL EQUITY: $1,579,516.33 TOTAL EQUITY: $0.00
*Disclaimer: Interest rates do not represent current market rates and are used for informational purposes only.
Conventional Loan SBA Loan Lease
COMMERCIAL PROPERTIES INC P. 4
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Interior Photos
COMMERCIAL PROPERTIES INC P. 5
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Exterior Photos
COMMERCIAL PROPERTIES INC P. 6
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Exterior Photos
COMMERCIAL PROPERTIES INC P. 7
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Floor Plan
Note: All scale, characteristics, dimensions and square footages indicated are approximate. Actual dimensions are to be field-verified.
COMMERCIAL PROPERTIES INC P. 8
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Amenities Map
SANTANVILLAGE
Pow
er R
d
Reck
er R
d
Ray Rd
Williams Field Rd
Higl
ey R
d
Val V
ista
Dr
SANTANMOTOPLEX
PHOENIX/GATEWAYAIRPORT
Ells
wor
th R
d
Power RdWarner Rd
ÇNElliot Rd
LENNAR ARIZONA HAWES CROSSING MASTER PLANNED DEVELOPMENT
APPROVED BY CITY OF MESA
Warner Rd
SCOTT MORRISON TRUST
LESUEUR INVESTMENTS VI LLC
POWER 40 LLC
COMMERCIAL PROPERTIES INC P. 9
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Bird’s Eye View
Warner Rd
ÇN
HAWES CROSSING MASTER PLANNED DEVELOPMENT
COMMERCIAL PROPERTIES INC P. 10
Pierpont San Tan6859 E. Rembrandt Avenue | Mesa, AZ 85212
PIERPONT SAN TAN | TYSON BREINHOLT 480.966.7513 | SHANE McCORMICK 480.968.9618
Zoom InÇN
The information contained herein has been obtained from various sources. We have no reason to doubt its accuracy; however, J & J Commercial Properties, Inc. has not verified such information and makes no guarantee, warranty or representation about such information. The prospective buyer or lessee should independently verify all dimensions, specifications, floor plans, and all information prior to the lease or purchase of the property. All offerings are subject to price change, prior sale, lease, or withdrawal from the market without prior notice. Effective: 04 16 20
TYSON BREINHOLTD 480 966 7513M 602 315 [email protected]
exclusively represented by:
SHANE McCORMICKD 480 968 9618M 480 720 [email protected]
Click To Take a
Virtual Tour!