Entire 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 | 10/31/2027 | $120.00 | $0.00 | $120.00 | $104,340 | $1,252,080 | $1,252,080 |
| Year 2 | 10/31/2028 | $123.00 | $0.45 | $123.45 | $107,340 | $1,288,077 | $2,540,157 |
| Year 3 | 10/31/2029 | $126.07 | $0.91 | $126.99 | $110,417 | $1,324,998 | $3,865,155 |
| Year 4 | 10/31/2030 | $129.23 | $1.39 | $130.62 | $113,572 | $1,362,866 | $5,228,021 |
| Year 5 | 10/31/2031 | $132.46 | $1.88 | $134.34 | $116,809 | $1,401,705 | $6,629,727 |
| Total | $6,629,727 | $6,629,727 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.