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 | 8/30/2027 | $108.00 | $0.00 | $108.00 | $60,480 | $725,760 | $725,760 |
| Year 2 | 8/30/2028 | $110.70 | $0.45 | $111.15 | $62,244 | $746,928 | $1,472,688 |
| Year 3 | 8/30/2029 | $113.47 | $0.91 | $114.38 | $64,053 | $768,640 | $2,241,328 |
| Year 4 | 8/30/2030 | $116.30 | $1.39 | $117.70 | $65,909 | $790,911 | $3,032,239 |
| Year 5 | 8/30/2031 | $119.21 | $1.88 | $121.09 | $67,813 | $813,755 | $3,845,994 |
| Total | $3,845,994 | $3,845,994 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.