Entire 3rd 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 | $53.00 | $0.00 | $53.00 | $25,352 | $304,220 | $304,220 |
| Year 2 | 8/30/2028 | $54.32 | $0.45 | $54.77 | $26,201 | $314,409 | $618,629 |
| Year 3 | 8/30/2029 | $55.68 | $0.91 | $56.60 | $27,072 | $324,865 | $943,493 |
| Year 4 | 8/30/2030 | $57.08 | $1.39 | $58.47 | $27,966 | $335,595 | $1,279,089 |
| Year 5 | 8/30/2031 | $58.50 | $1.88 | $60.38 | $28,884 | $346,608 | $1,625,697 |
| Total | $1,625,697 | $1,625,697 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.