Partial 2nd 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 | $103.00 | $0.00 | $103.00 | $31,329 | $375,950 | $375,950 |
| Year 2 | 8/30/2028 | $105.57 | $0.45 | $106.02 | $32,249 | $386,991 | $762,941 |
| Year 3 | 8/30/2029 | $108.21 | $0.91 | $109.13 | $33,193 | $398,317 | $1,161,258 |
| Year 4 | 8/30/2030 | $110.92 | $1.39 | $112.31 | $34,161 | $409,934 | $1,571,192 |
| Year 5 | 8/30/2031 | $113.69 | $1.88 | $115.58 | $35,154 | $421,850 | $1,993,042 |
| Total | $1,993,042 | $1,993,042 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.