Floor 6
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 | 7/7/2027 | $54.00 | $0.00 | $54.00 | $44,100 | $529,200 | $529,200 |
| Year 2 | 7/7/2028 | $55.35 | $0.45 | $55.80 | $45,570 | $546,840 | $1,076,040 |
| Year 3 | 7/7/2029 | $56.73 | $0.91 | $57.65 | $47,079 | $564,943 | $1,640,983 |
| Year 4 | 7/7/2030 | $58.15 | $1.39 | $59.54 | $48,627 | $583,521 | $2,224,504 |
| Year 5 | 7/7/2031 | $59.61 | $1.88 | $61.49 | $50,216 | $602,588 | $2,827,092 |
| Year 6 | 7/7/2032 | $61.10 | $2.39 | $63.49 | $51,846 | $622,155 | $3,449,247 |
| Year 7 | 7/7/2033 | $62.62 | $2.91 | $65.53 | $53,520 | $642,235 | $4,091,482 |
| Total | $4,091,482 | $4,091,482 |
Totals
Every figure above is a projection from the stated assumptions, offered for comparison between options — not a quote of terms.