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 | $55.00 | $0.00 | $55.00 | $28,646 | $343,750 | $343,750 |
| Year 2 | 8/30/2028 | $56.37 | $0.45 | $56.82 | $29,596 | $355,156 | $698,906 |
| Year 3 | 8/30/2029 | $57.78 | $0.91 | $58.70 | $30,572 | $366,862 | $1,065,768 |
| Year 4 | 8/30/2030 | $59.23 | $1.39 | $60.62 | $31,573 | $378,874 | $1,444,642 |
| Year 5 | 8/30/2031 | $60.71 | $1.88 | $62.59 | $32,600 | $391,202 | $1,835,844 |
| Total | $1,835,844 | $1,835,844 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.