Maandelijks eigendomsrapport
Meridian Tower · 500 108th Avenue NE, Bellevue, WA · Rapportagemaand: Jun 2026
Gegenereerd Aug 26, 2026 door Demo visitor (Demobezoeker) · uit gegevens per Brikka · Demogegevens — fictief
Bezettingsgraad87.7%
NOI Jun 2026$225,500budget $227,924
NOI YTD$1,333,995
NOI, afgelopen 12 mnd.$2,631,290Jul 2025 – Jun 2026
Geschatte waarde$39,000,000current · user entered
Schuld$26,563,000
Exploitatieoverzicht — Jun 2026 en JTD
| Categorie | Jun 2026 werkelijk | Jun 2026 budget | JTD werkelijk | JTD budget |
|---|---|---|---|---|
| Base rent | $453,183 | $454,744 | $2,705,984 | $2,728,464 |
| CAM / expense recoveries | $10,032 | $10,122 | $59,718 | $60,732 |
| Percentage rent | $0 | $0 | $0 | $0 |
| Other income | $31,668 | $32,054 | $190,465 | $192,324 |
| Vacancy loss | $59,992 | $61,409 | $365,334 | $368,454 |
| Bad debt | $2,125 | $2,109 | $12,582 | $12,654 |
| Effectief bruto-inkomen | $432,766 | $2,578,251 | ||
| Property taxes | $50,486 | $50,824 | $306,423 | $304,944 |
| Insurance | $12,284 | $12,331 | $74,590 | $73,986 |
| Utilities | $34,408 | $34,841 | $198,047 | $209,046 |
| Repairs & maintenance | $20,840 | $17,000 | $122,613 | $102,000 |
| Janitorial | $26,824 | $27,495 | $164,666 | $164,970 |
| Landscaping / grounds | $2,952 | $2,999 | $18,065 | $17,994 |
| Security | $14,324 | $14,164 | $85,345 | $84,984 |
| Management fees | $12,780 | $12,914 | $76,766 | $77,484 |
| Payroll | $23,585 | $24,162 | $145,013 | $144,972 |
| Professional fees | $3,717 | $3,749 | $22,784 | $22,494 |
| General & administrative | $5,066 | $4,999 | $29,944 | $29,994 |
| Totale exploitatiekosten | $207,266 | $1,244,256 | ||
| Netto bedrijfsresultaat | $225,500 | $227,924 | $1,333,995 | $1,367,544 |
Rent roll
| Suite | Huurder | SF | Huur per VVO | Vervalt |
|---|---|---|---|---|
| 300 | Rainier Legal Group LLP | 18,400 | $44.00 | Jun 30, 2027 |
| 910 | Summit Analytics | 12,750 | $47.00 | Dec 31, 2026 |
| 450 | Pacific Crest Wealth | 9,450 | $45.50 | Mar 31, 2029 |
| 520 | Brightpath Media | 8,200 | $42.00 | May 31, 2028 |
| 610 | Cedar & Stone Architects | 7,600 | $43.00 | Sep 30, 2028 |
| 720 | Meridian Health Partners | 6,900 | $44.50 | Jan 31, 2030 |
| 810 | Northwind Insurance Brokers | 6,400 | $43.50 | Aug 31, 2029 |
| 230 | Emerald City Staffing | 5,800 | $41.00 | Feb 29, 2028 |
| 340 | Puget Sound CPA Group | 5,200 | $42.50 | Jul 31, 2027 |
| 560 | Overlake Title & Escrow | 4,800 | $41.50 | Dec 31, 2027 |
| 640 | Bellwether Consulting | 4,400 | $42.00 | Aug 31, 2028 |
| 750 | TrueNorth Engineering | 4,100 | $43.00 | Oct 31, 2027 |
| 820 | Lakeview Capital Advisors | 3,800 | $46.00 | Apr 30, 2028 |
| 240 | Cascade Notary & Legal Services | 3,500 | $40.00 | Jan 31, 2029 |
| 360 | Harbor Point Recruiting | 3,200 | $41.00 | May 31, 2027 |
| 580 | Skyline Mortgage NW | 2,900 | $42.00 | Sep 30, 2027 |
| 660 | Vantage Design Co | 2,700 | $41.50 | May 31, 2029 |
| 770 | Redwood Data Services | 2,500 | $42.50 | Oct 31, 2028 |
| 850 | Sound Counseling Associates | 2,300 | $40.50 | Mar 31, 2027 |
| 270 | Interlake Travel Group | 2,100 | $39.50 | Aug 31, 2029 |
| 680 | Fir & Fern Marketing | 1,900 | $42.00 | Dec 31, 2030 |
| 880 | Beacon Hill Ventures | 1,500 | $45.00 | Mar 31, 2028 |
Vervaldatums komende 12 maanden
| Huurder | SF | Vervalt |
|---|---|---|
| Summit Analytics | 12,750 | Dec 31, 2026 |
| Sound Counseling Associates | 2,300 | Mar 31, 2027 |
| Harbor Point Recruiting | 3,200 | May 31, 2027 |
| Rainier Legal Group LLP | 18,400 | Jun 30, 2027 |
| Puget Sound CPA Group | 5,200 | Jul 31, 2027 |
Openstaande meldingen
- Delinquency: Brightpath Media owes $28,414 (63 days past due, as of Jun 30, 2026)
- Loan matures Jan 10, 2027: Sound Life Insurance Co. (balance $26,563,000 as of Jun 2026)
- Budget variance YTD 2026 (through Jun): Repairs & maintenance +20% vs budget ($122,613 vs $102,000)
- Insurance expires Sep 15, 2026: Rainier National (Property & Liability)
- Insurance expires Sep 15, 2026: Rainier National (Umbrella (premium billed at entity level))
- Lease expires Dec 31, 2026: Summit Analytics (12,750 SF)
- Lease expires Mar 31, 2027: Sound Counseling Associates (2,300 SF)
- Lease expires May 31, 2027: Harbor Point Recruiting (3,200 SF)
- Lease expires Jun 30, 2027: Rainier Legal Group LLP (18,400 SF)
- Lease expires Jul 31, 2027: Puget Sound CPA Group (5,200 SF)
Alle cijfers zijn berekend op basis van de opgeslagen dossiers van het object op het moment van generatie. Leegstand en oninbare vorderingen worden weergegeven als omzetaftrekposten. Verifieer aan de hand van brondocumenten vóór externe verspreiding.