Entire 12th Floor & Penthouse · 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 | $95.00 | $0.00 | $95.00 | $126,667 | $1,520,000 | $1,520,000 |
| Year 2 | 10/31/2028 | $97.37 | $0.45 | $97.82 | $130,433 | $1,565,200 | $3,085,200 |
| Year 3 | 10/31/2029 | $99.81 | $0.91 | $100.72 | $134,297 | $1,611,566 | $4,696,766 |
| Year 4 | 10/31/2030 | $102.30 | $1.39 | $103.70 | $138,261 | $1,659,128 | $6,355,894 |
| Year 5 | 10/31/2031 | $104.86 | $1.88 | $106.74 | $142,326 | $1,707,918 | $8,063,812 |
| Total | $8,063,812 | $8,063,812 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.