Entire 11th & 12th Floors · Duplex
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 | $160.00 | $0.00 | $160.00 | $154,587 | $1,855,040 | $1,855,040 |
| Year 2 | 10/31/2028 | $164.00 | $0.45 | $164.45 | $158,886 | $1,906,633 | $3,761,673 |
| Year 3 | 10/31/2029 | $168.10 | $0.91 | $169.01 | $163,295 | $1,959,543 | $5,721,216 |
| Year 4 | 10/31/2030 | $172.30 | $1.39 | $173.69 | $167,817 | $2,013,801 | $7,735,017 |
| Year 5 | 10/31/2031 | $176.61 | $1.88 | $178.49 | $172,454 | $2,069,444 | $9,804,461 |
| Total | $9,804,461 | $9,804,461 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.