Entire 3rd or 4th 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 | $75.00 | $0.00 | $75.00 | $39,063 | $468,750 | $468,750 |
| Year 2 | 8/30/2028 | $76.88 | $0.45 | $77.33 | $40,273 | $483,281 | $952,031 |
| Year 3 | 8/30/2029 | $78.80 | $0.91 | $79.71 | $41,516 | $498,190 | $1,450,221 |
| Year 4 | 8/30/2030 | $80.77 | $1.39 | $82.16 | $42,790 | $513,486 | $1,963,707 |
| Year 5 | 8/30/2031 | $82.79 | $1.88 | $84.67 | $44,098 | $529,179 | $2,492,885 |
| Total | $2,492,885 | $2,492,885 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.