Suite 5220
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 | $79.00 | $0.00 | $79.00 | $23,140 | $277,685 | $277,685 |
| Year 2 | 11/8/2028 | $80.97 | $0.45 | $81.42 | $23,851 | $286,209 | $563,894 |
| Year 3 | 11/8/2029 | $83.00 | $0.91 | $83.91 | $24,579 | $294,954 | $858,848 |
| Year 4 | 11/8/2030 | $85.07 | $1.39 | $86.47 | $25,327 | $303,925 | $1,162,773 |
| Year 5 | 11/8/2031 | $87.20 | $1.88 | $89.08 | $26,094 | $313,130 | $1,475,903 |
| Total | $1,475,903 | $1,475,903 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.