UNIT

BEDROOMS

SQ. FT.

403 Water side

2 Bed

1190 Sq. Ft.

405 Water side

2 Bed

1190 Sq. Ft.

406 Cityscape  

1 Bed

880 Sq. Ft.

407 Water side

2 Bed

1230 Sq. Ft.

408 Cityscape  

1 Bed Plus

1100 Sq. Ft.

409 Water side

2 Bed Penthouse (existing bldg.)

1550 Sq. Ft.

410 Cityscape  

2 Bed Penthouse (existing bldg.)

1300 Sq. Ft.

501 Water side

2 Bed Plus

1700 Sq. Ft.

502 Cityscape  

1 Bed

1235 Sq. Ft.

503 Water side

2 Bed

1190 Sq. Ft.

504 Cityscape  

1 Bed Plus

1025 Sq. Ft.

505 Water side

2 Bed

1190 Sq. Ft.

506 Cityscape  

1 Bed

880 Sq. Ft.

507 Water side

2 Bed

1230 Sq. Ft.

508 Cityscape  

1 Bed Plus

1100 Sq. Ft.

601 Water side

2 Bed Plus

1700 Sq. Ft.

602 Cityscape  

1 Bed

1235 Sq. Ft.

603 Water side

2 Bed

1190 Sq. Ft.

604 Cityscape  

1 Bed Plus

1025 Sq. Ft.

605 Water side

2 Bed

1190 Sq. Ft.

606 Cityscape  

1 Bed

880 Sq. Ft.

607 Water side

2 Bed

1230 Sq. Ft.

608 Cityscape  

1 Bed Plus

1100 Sq. Ft.

701 Water side

2 Bed Plus

1700 Sq. Ft.

702 Cityscape  

1 Bed

1235 Sq. Ft.

703 Water side

2 Bed

1190 Sq. Ft.

704 Cityscape  

1 Bed Plus

1025 Sq. Ft.

705 Water side

2 Bed

1190 Sq. Ft.

706 Cityscape  

1 Bed

880 Sq. Ft.

707 Water side

2 Bed

1230 Sq. Ft.

708 Cityscape  

1 Bed Plus

1100 Sq. Ft.

801 Water side

2 Bed Plus/Penthouse

1700 Sq. Ft.

802 Cityscape  

1 Bed Penthouse

1235 Sq. Ft.

803 Water side

2 Bed Penthouse

1190 Sq. Ft.

804 Cityscape  

1 Bed Plus/Penthouse

1025 Sq. Ft.

805 Water side

2 Bed Penthouse

1190 Sq. Ft.

806 Cityscape  

1 Bed Penthouse

880 Sq. Ft.

807 Water side

2 Bed Penthouse

1230 Sq. Ft.

808 Cityscape  

1 Bed Plus/Penthouse

1100 Sq. Ft.

**Total square footage:  45,450

Highlighted units are Under Contract

 

Existing building:

First floor =        3000 square feet commercial at $15/sq. ft. = $45,000

Second floor =    3000 square feet commercial at $12/sq. ft. = $36,000

Third floor =       3000 square feet commercial at $12/sq. ft. = $36,000

TOTAL = $117,000 (Triple net)