2000 Market St, Riverside, CA
Offering Summary • Office/Retail • Built 1991
Asking Price
$4,500,000
Asking $/SF
$227.84
Stabilized NOI
$612,379.76
Value @ 7% Cap
$8,748,282.21
Levered IRR (10-yr)
15.86%
NPV @ 8%
$296,219.22
Equity Multiple
1.347×
Min DSCR
—
Property & Market Snapshot
Assumptions are illustrative and should be validated against third-party market data. Financials reflect Base scenario.
Offering Memorandum & Media
10-Year Cash Flow (Annual)
Loan 65% LTV • 6.5% • 30y Amort| Year | Date | NOI | Debt Service | CF to Equity | Loan Balance (end) |
|---|
NOI vs Debt vs CF
Lease Expiration Schedule
| Year | Expiring SF | # Leases |
|---|
Monthly Engine (Roll-Up)
| Month # | Date | Leased SF | Base Rent $ | Recoveries $ | OpEx $ | NOI $ |
|---|
Source: inline model (no external deps). Free months & bumps can be wired if you want scenario toggles later.