Suite 1103 · Partial 11th Floor
Assumptions
Base Rent
Operating Expenses
Real Estate Taxes
Operating, tax, and electric figures are illustrative — replaced with the building’s actual amounts when known.
Cash Flow
| Period | Year Ending | Base $/SF | RE Taxes $/SF | Total $/SF | Monthly Avg | Per Annum | Cumulative |
|---|---|---|---|---|---|---|---|
| Year 1 | 8/30/2027 | $60.00 | $0.00 | $60.00 | $21,750 | $261,000 | $261,000 |
| Year 2 | 8/30/2028 | $61.50 | $0.45 | $61.95 | $22,457 | $269,483 | $530,483 |
| Year 3 | 8/30/2029 | $63.04 | $0.91 | $63.95 | $23,182 | $278,187 | $808,669 |
| Year 4 | 8/30/2030 | $64.61 | $1.39 | $66.00 | $23,927 | $287,119 | $1,095,788 |
| Year 5 | 8/30/2031 | $66.23 | $1.88 | $68.11 | $24,690 | $296,285 | $1,392,073 |
| Total | $1,392,073 | $1,392,073 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.