Partial 3rd 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 | $88.00 | $0.00 | $88.00 | $41,639 | $499,664 | $499,664 |
| Year 2 | 8/30/2028 | $90.20 | $0.45 | $90.65 | $42,893 | $514,711 | $1,014,375 |
| Year 3 | 8/30/2029 | $92.45 | $0.91 | $93.37 | $44,179 | $530,146 | $1,544,521 |
| Year 4 | 8/30/2030 | $94.77 | $1.39 | $96.16 | $45,498 | $545,981 | $2,090,502 |
| Year 5 | 8/30/2031 | $97.14 | $1.88 | $99.02 | $46,852 | $562,225 | $2,652,727 |
| Total | $2,652,727 | $2,652,727 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.