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