Projected Commercial RR

TENANT

EXISTING SIZE
EXISTING $/FT / YR
EXISTING RENT
FUTURE SIZE
$/FT/YR

FUTURE RENT

SUITE #

ECCI

9,000 SQFT 

$7

$84,000

4,000 SQFT 

$30

$120,000

A

AVIS

1,000 SQFT

$31.64

$31,632

1,000 SQFT 

$35

$35,000

F

NAIL 1

2,200 SQFT

$12

$26,400

1,000 SQFT 

$30

$30,000

G

NASA

3,000 SQFT

$36

$108,000

3,000 SQFT 

$36

$108,000

B

R. HAIR STYLE

1,000 SQFT 

$14

$14,000

1,000 SQFT

$30

$30,000

G

DIV. FASHION

4,000 SQFT

$5

$21,000

1,000 SQFT

$35

$35,000

H

MALE IMAGE

2,400 SQFT

$8

$19,200

1,000 SQFT

$35

$35,000

I

GAME SPACE

2,000 SQFT

$13

$26,000

2,000 SQFT

$35

$70,000

D

SUNRISE ENT.

3,000 SQFT

$8

$24,000

3,000 SQFT

$35

$105,000

C

BALLET DANCE STUDIO

12,000 SQFT

$7

$84,000

3,000 SQFT

$30

$90,000

E

D. PORTION

1,400 SQFT 

$14

$19,600

1,000 SQFT

$30

$30,000

J

TOTAL

$688,000

NOTE: 

All units will be separately metered

ECCI has been in the mall since 2001 and they cater to disabled adults based on Government program

AVIS is the only franchise in Titusville and can’t move to any other locations in the city due to zoning restrictions

Nail 1st owners havbe spent well over $100k for their space and will be catering to the Building F Residents 

NASA has used suite #16 mainly to admit and give the public and NASA employees packages for rocket launches

R. Hair Stylist has been in the mall for over 10 years and with Nail 1st be catering to the Building F Residents 

Diverse Fashion has multiple locations in Orlando with an average TI of $150k and is a high volume store

Male Image is the oldest and most established tenant in the mall (1960s) and cater to high end men’s wear

Game Space is a new business in the mall with three partners and massive number of followers

 Sunrise Ent. is a licensed CBDM retail and wholesale distribution with Titusville Ramada Inn Ownership

Jazz & Ballet is an established kids dance and gymastic studio. Only one in town over 35 years

Double Portion sells women purses and accessories and would be catering to Building F Residents 

Projected Residential RR

UNIT TYPE

UNIT SIZE

COST OF UNIT

Studio 

667 sqft with 60 sqft balcony
$2,500

Studio – penthouse

669 sqft with 65.2 sqft balcony 
$2,800

One Bedroom

905 sqft with 65.5 sqft balcony
$3,500

One Bedroom – penthouse

905 sqft with 65.5 sqft balcony
$3,800

Two Bedroom 

1,301 sqft with 72.5 sqft balcony
$4,000

Two Bedroom – penthouse

1,301 sqft with 72.5 sqft balcony
$4,000

Monthly Gross Income: $346,000

Annual Gross Income: $4,152,000

NOTE: 

All units will be separately metered