Suite 1714 · 17th 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 | 11/8/2027 | $78.00 | $0.00 | $78.00 | $23,316 | $279,786 | $279,786 |
| Year 2 | 11/8/2028 | $79.95 | $0.45 | $80.40 | $24,033 | $288,395 | $568,181 |
| Year 3 | 11/8/2029 | $81.95 | $0.91 | $82.86 | $24,769 | $297,227 | $865,408 |
| Year 4 | 11/8/2030 | $84.00 | $1.39 | $85.39 | $25,524 | $306,288 | $1,171,696 |
| Year 5 | 11/8/2031 | $86.10 | $1.88 | $87.98 | $26,299 | $315,584 | $1,487,280 |
| Total | $1,487,280 | $1,487,280 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.