Loading map...
Lease Portfolio Map
Executive Overview
Portfolio performance at a glance
Properties
10
Total Square Footage
495,707SF
Total Annual Cost
$4,254,961.58
Avg. Rent / SF
$8.58/SF
Lease Expirations by Year
Number of leases expiring
9
Total leases
Expiring Square Footage by Year
Total SF of expiring leases
490,872
Total SF
2025
0 leases
0 SF
2026
1 leases
58,290 SF
2027
1 leases
61,004 SF
2028
3 leases
263,520 SF
2029
4 leases
108,058 SF
Risks, Opportunities, Assumptions
Risks & Opportunities
Based on the current annual rent spend compared to the forecasted market value. This value reflects the difference between the current rent and market rent multiplied by the rentable square footage. A risk is the estimated increase cost risk to annual lease expenses upon expiration. An opportunity is the estimated decrease cost opportunity to annual lease expenses upon expiration.
Assumptions
Assumptions in market rents were made using local market information & current CoStar data for all known factors. Market rents are subject to change as additional information is shared by Client.
5-Year Risk Outlook
Estimated annual cost increase risk
$838,740.00
Total risk
5-Year Opportunity Outlook
Estimated annual cost savings opportunity
$56,344.00
Total opportunity
2025
▲
$0.00
▼
$0.00
2026
▲
$147,474.00
▼
$0.00
2027
▲
$90,286.00
▼
$0.00
2028
▲
$394,329.00
▼
$0.00
2029
▲
$206,651.00
▼
$56,344.00
Property Market Analysis
Detailed rent comparison by property
| Address | City | State | LED | Sq. Ft. | Rent / SF | Market Rent / SF | Current Annual Rent | Future Annual Rent | Change % |
|---|---|---|---|---|---|---|---|---|---|
| Summary10 properties | — | — | — | 495,707 | avg$11.59 | avg$13.15 | $4,254,962 | $5,044,610 | avg▲ 20.1% |
| 3630 Royal S Parkway | Atlanta | Georgia | 05/31/27 | 61,004 | $6.02 | $7.50 | $367,244 | $457,530 | ▲ 25% |
| 7951 Oceano Avenue | Jessup | Maryland | 02/29/28 | 87,840 | $3.10 | $4.25 | $271,901 | $373,320 | ▲ 37% |
| 45085 Old Ox Road | Dulles | Virginia | 08/31/26 | 58,290 | $11.47 | $14.00 | $668,586 | $816,060 | ▲ 22% |
| 2205 East Carson Street | Carson | California | 02/28/29 | 26,959 | $24.09 | $28.00 | $649,442 | $754,852 | ▲ 16% |
| 7951 Oceano Avenue | Jessup | Maryland | 02/29/28 | 87,840 | $3.10 | $4.25 | $271,901 | $373,320 | ▲ 37% |
| 7951 Oceano Avenue | Jessup | Maryland | 02/29/28 | 87,840 | $8.32 | $10.50 | $730,829 | $922,320 | ▲ 26% |
| 2001 Arthur Avenue | Elk Grove Village | Illinois | 11/01/29 | 27,070 | $10.63 | $12.50 | $287,754 | $338,375 | ▲ 18% |
| 44970 Falcon Place | Sterling | Virgnia | 02/28/30 | 4,835 | $14.50 | $16.00 | $70,108 | $77,360 | ▲ 10% |
| 2205 East Carson Street | Carson | California | 02/28/29 | 26,959 | $24.09 | $22.00 | $649,442 | $593,098 | ▼ 9% |
| 2001 Arthur Avenue | Elk Grove Village | Illinois | 11/01/29 | 27,070 | $10.63 | $12.50 | $287,754 | $338,375 | ▲ 18% |