Duplex, 11th & 12th Floors
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 | $140.00 | $0.00 | $140.00 | $44,217 | $530,600 | $530,600 |
| Year 2 | 8/30/2028 | $143.50 | $0.45 | $143.95 | $45,464 | $545,570 | $1,076,171 |
| Year 3 | 8/30/2029 | $147.09 | $0.91 | $148.00 | $46,744 | $560,924 | $1,637,094 |
| Year 4 | 8/30/2030 | $150.76 | $1.39 | $152.16 | $48,056 | $576,670 | $2,213,764 |
| Year 5 | 8/30/2031 | $154.53 | $1.88 | $156.42 | $49,402 | $592,818 | $2,806,582 |
| Total | $2,806,582 | $2,806,582 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.