
THE DEPO
30 UNION AVE, HASKELL (WANAQUE) NJ 07420
THIS DUAL-PHASE PROJECT LOCATED ON-TURN OFF I-287 IN THE HASKELL COMMUNITY OF WANAQUE BOROUGH NJ CONSISTS OF ONE APPROVED 272,000 SF CROSS-DOCK INDUSTRIAL BUILDING ON 31-ACRES (PHASE 1) AND ONE PROPOSED SHALLOW BAY COMPONENT TOTALING 100,000 SF ON 55 ACRES (PHASE 2). UPON COMPLETION, PHASE 1 OF THE PROJECT WILL FEATURE 40’ CLEAR, FULL BUILDING CIRCULATION, AMPLE LOADING (1 PER 3,160 SF) AND ABOVE MARKET AUTO/TRAILER SPACES, WHILE PHASE 2 WILL FEATURE TWO TERMINALS WITH 177 COMBINED TRAILER PARKING SPACES.
THE DEPO OFFERS EFFICIENT ACCESS TO LABOR AND AFFLUENT CONSUMERS IN BERGEN, PASSAIC, AND MORRIS COUNTIES VIA ROUTE-23 AND ROUTE-208. THE PROJECT ALSO PROVIDES ACCESS TO NYC, PORT OF NJ/NY, AND EWR VIA ROUTE-17 AND ROUTE-80. BULK DISTRIBUTION OCCUPIERS INCLUDING AMAZON, WALGREENS, FEDEX, RAYMOUR & FLANIGAN, AND OTHERS ARE LOCATED ALONG THE I-287 CORRIDOR STRADDLING THE NY STATE BORDER. THIS REGIONAL INDUSTRIAL SUBMARKET HAS AN OCCUPANCY RATE OF 93.8% WITH CURRENT CLASS-A TAKING RENTS EXCEEDING $20.00 PSF.
THE PROJECT HAS BEEN SUCCESSFULLY TAKEN THROUGH A MULTI-YEAR APPROVAL PERIOD AND HAS OBTAINED ALL NECESSARY PERMITTING TO COMMENCE SITEWORK ON PHASE 1. THE PHASE DEVELOPMENT TIMELINE, DIVISIBILITY, AND FINALIZED 30-YEAR PILOT WILL ATTRACT A VAST MAJORITY OF OCCUPIERS SEEKING REGIONAL CONNECTIVITY ALONG ONE OF THE MOST HEAVILY TRAFFICKED INTERSTATE CORRIDORS IN NNJ.
MASTER SITE PLAN

DEVELOPMENT SPECIFICATIONS
PHASE
AVAILABLE SF
OFFICE SF
SITE SIZE
BUILDING DIMENSIONS
CLEAR HEIGHT
LOADING DOCK DOORS
DRIVE-IN DOORS
LOADING FORMAT
TRUCK COURT DEPTH
TRAILER PARKING
AUTO PARKING
TAXES
ACCESS
ENTITLEMENT STATUS
AMENITIES
ASKING RATE
OPEX (EST.)
1
272,000 SF
TO SUIT
30.88
400' x 680'
40'
82
4
SINGLE-SIDE
130'
65+ (PHASE TWO)
144 (4 EV)
30-YEAR PILOT
I-287 (EXIT 55)
APPROVED
PARK + PANORAMIC VIEWS
$20.00/SF
$2.60/SF
2
272,000 SF
TO SUIT
54.
400' x 680'
40'
82
2
SINGLE-SIDE
130'
__
144 (4 EV)
30-YEAR PILOT
I-287 (EXIT 55)
PROPOSED
PARK + PANORAMIC VIEWS
$20.00/SF
$2.60/SF
2
272,000 SF
TO SUIT
54.
400' x 680'
40'
82
2
SINGLE-SIDE
130'
__
144 (4 EV)
30-YEAR PILOT
I-287 (EXIT 55)
PROPOSED
PARK + PANORAMIC VIEWS
$20.00/SF
$2.60/SF
2
272,000 SF
TO SUIT
54.
400' x 680'
40'
82
2
SINGLE-SIDE
130'
__
144 (4 EV)
30-YEAR PILOT
I-287 (EXIT 55)
PROPOSED
PARK + PANORAMIC VIEWS
$20.00/SF
$2.60/SF
PHASE 1 DEVELOPMENT VALUATION
TOTAL BUILDABLE SF
NET RENT PSF
MARKET VACANCY FACTOR
NET OPERATING INCOME
SPOT CAP RATE
SELLING COSTS
ADJUSTED SPOT CAP RATE
COMPLETED & STABILIZED BUILDING VALUE
COMPLETED & STABILIZED VALUE PSF
DEVELOPER'S SPREAD
DEVELOPERS YIELD TO COST
DEVELOPER'S BUILD TO VALUE
VALUE PSF
LESS: DEVELOPMENTS COSTS
DEVELOPMENT COSTS PSF
APPROVED LAND VALUE
LAND VAUE PSF
TARGET
250,000
$19.75
1.50%
$4.9M
4.95%
2.00%
5.05%
$96.3M
$385
1.50%
6.40%
$75.9M
$304
$53.4M
$214
$22.5M
$90
MID POINT
250,000
$19.25
1.50%
$4.7M
5.10%
2.00%
5.20%
$91.1M
$365
1.50%
6.55%
$72.4M
$289
$53.4M
$214
$18.9M
$76
CONSERVATIVE
250,000
$18.75
1.50%
$4.6M
5.25%
2.00%
5.35%
$86.3M
$345
1.50%
6.70%
$68.9M
$276
$53.4M
$214
$15.5M
$62
BUILDING LEASE COMPS
ADDRESS
100 PERFORMANCE DR, MAHWAH NJ
125 POMPTON PLAINS CROSSROAD, WAYNE NJ
25 MARKET ST, ELMWOOD PARK NJ
17-02 NEVINS RD, FAIR LAWN NJ
200 MALTESE DR, TOTOWA NJ
1000 MACARTHUR BLVD, MAHWAH NJ
1000 MACARTHUR BLVD, MAHWAH NJ
TENANT
QUICKBOX
SILK ROAD
MLB NETWORK
BROOKAIRE
REGAL COMMODITIES
WALGREENS
I-LABS
BASE
$15.95
$18.00
$28.50
$18.15
$17.15
$20.00
$18.50
OPEX
$
$__
$ __
$4.95
$2.50
$3.75
$3.75
RSF
271,176
70,000
206,826
152,076
208,566
100,000
56,000
TERM (MO.)
96
84
240
--
120
120
60
INCREASES
3.50%
3.00%
--
--
3.50%
4.00%
3.50%
FREE RENT (MO)
0
6
--
--
0
0
0
TI
0
$6
--
--
$0
$0
$0
CLEAR
36'
40'
40'
36'
22'-32'
40'
40'
LD | DI
__
__
32 | 2
28 | 2
34 | 4
34 | 2
34 | 2
DATE
Q1, 2026
Q1, 2026
Q2, 2024
Q4, 2024
Q2, 2024
Q1, 2024
Q1, 2024