Entire 7th & 8th Floors · Duplex Penthouse
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 | 10/31/2027 | $95.00 | $0.00 | $95.00 | $86,244 | $1,034,930 | $1,034,930 |
| Year 2 | 10/31/2028 | $97.37 | $0.45 | $97.82 | $88,809 | $1,065,706 | $2,100,636 |
| Year 3 | 10/31/2029 | $99.81 | $0.91 | $100.72 | $91,440 | $1,097,275 | $3,197,911 |
| Year 4 | 10/31/2030 | $102.30 | $1.39 | $103.70 | $94,138 | $1,129,659 | $4,327,569 |
| Year 5 | 10/31/2031 | $104.86 | $1.88 | $106.74 | $96,907 | $1,162,878 | $5,490,448 |
| Total | $5,490,448 | $5,490,448 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.