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 | 10/31/2027 | $80.00 | $0.00 | $80.00 | $119,013 | $1,428,160 | $1,428,160 |
| Year 2 | 10/31/2028 | $82.00 | $0.45 | $82.45 | $122,658 | $1,471,897 | $2,900,057 |
| Year 3 | 10/31/2029 | $84.05 | $0.91 | $84.96 | $126,397 | $1,516,768 | $4,416,826 |
| Year 4 | 10/31/2030 | $86.15 | $1.39 | $87.54 | $130,234 | $1,562,803 | $5,979,628 |
| Year 5 | 10/31/2031 | $88.31 | $1.88 | $90.19 | $134,169 | $1,610,030 | $7,589,659 |
| Total | $7,589,659 | $7,589,659 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.