Suite 1902
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 | 11/8/2027 | $69.00 | $0.00 | $69.00 | $16,635 | $199,617 | $199,617 |
| Year 2 | 11/8/2028 | $70.72 | $0.45 | $71.17 | $17,159 | $205,909 | $405,526 |
| Year 3 | 11/8/2029 | $72.49 | $0.91 | $73.41 | $17,697 | $212,365 | $617,892 |
| Year 4 | 11/8/2030 | $74.31 | $1.39 | $75.70 | $18,249 | $218,990 | $836,881 |
| Year 5 | 11/8/2031 | $76.16 | $1.88 | $78.05 | $18,816 | $225,786 | $1,062,667 |
| Total | $1,062,667 | $1,062,667 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.