Entire 2nd 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 | $108.00 | $0.00 | $108.00 | $80,100 | $961,200 | $961,200 |
| Year 2 | 10/31/2028 | $110.70 | $0.45 | $111.15 | $82,436 | $989,235 | $1,950,435 |
| Year 3 | 10/31/2029 | $113.47 | $0.91 | $114.38 | $84,833 | $1,017,991 | $2,968,426 |
| Year 4 | 10/31/2030 | $116.30 | $1.39 | $117.70 | $87,291 | $1,047,486 | $4,015,912 |
| Year 5 | 10/31/2031 | $119.21 | $1.88 | $121.09 | $89,812 | $1,077,740 | $5,093,653 |
| Total | $5,093,653 | $5,093,653 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.