Entire 7th 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 | 10/31/2027 | $55.00 | $0.00 | $55.00 | $108,263 | $1,299,155 | $1,299,155 |
| Year 2 | 10/31/2028 | $56.37 | $0.45 | $56.82 | $111,855 | $1,342,263 | $2,641,418 |
| Year 3 | 10/31/2029 | $57.78 | $0.91 | $58.70 | $115,542 | $1,386,503 | $4,027,921 |
| Year 4 | 10/31/2030 | $59.23 | $1.39 | $60.62 | $119,325 | $1,431,902 | $5,459,823 |
| Year 5 | 10/31/2031 | $60.71 | $1.88 | $62.59 | $123,208 | $1,478,494 | $6,938,317 |
| Total | $6,938,317 | $6,938,317 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.