Entire 6th 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 | $70.15 | $0.00 | $70.15 | $60,832 | $729,981 | $729,981 |
| Year 2 | 10/31/2028 | $71.90 | $0.45 | $72.35 | $62,743 | $752,913 | $1,482,894 |
| Year 3 | 10/31/2029 | $73.70 | $0.91 | $74.61 | $64,704 | $776,442 | $2,259,336 |
| Year 4 | 10/31/2030 | $75.54 | $1.39 | $76.93 | $66,715 | $800,583 | $3,059,919 |
| Year 5 | 10/31/2031 | $77.43 | $1.88 | $79.32 | $68,779 | $825,353 | $3,885,272 |
| Total | $3,885,272 | $3,885,272 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.