Suite 303, Partial 3rd 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 | $105.00 | $0.00 | $105.00 | $36,103 | $433,230 | $433,230 |
| Year 2 | 8/30/2028 | $107.62 | $0.45 | $108.07 | $37,160 | $445,917 | $879,147 |
| Year 3 | 8/30/2029 | $110.32 | $0.91 | $111.23 | $38,244 | $458,931 | $1,338,079 |
| Year 4 | 8/30/2030 | $113.07 | $1.39 | $114.46 | $39,357 | $472,280 | $1,810,359 |
| Year 5 | 8/30/2031 | $115.90 | $1.88 | $117.78 | $40,498 | $485,973 | $2,296,332 |
| Total | $2,296,332 | $2,296,332 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.