Entire 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 | $69.00 | $0.00 | $69.00 | $33,977 | $407,721 | $407,721 |
| Year 2 | 8/30/2028 | $70.72 | $0.45 | $71.17 | $35,048 | $420,573 | $828,294 |
| Year 3 | 8/30/2029 | $72.49 | $0.91 | $73.41 | $36,147 | $433,760 | $1,262,054 |
| Year 4 | 8/30/2030 | $74.31 | $1.39 | $75.70 | $37,274 | $447,290 | $1,709,344 |
| Year 5 | 8/30/2031 | $76.16 | $1.88 | $78.05 | $38,431 | $461,172 | $2,170,516 |
| Total | $2,170,516 | $2,170,516 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.