9 / 34
For the Years Ending
PSF
Year 1
Feb-2019
Year 5
Feb-2023
Year 10
Feb-2028
Base Rental Revenue
$9.03
$5,570,924
$6,028,526
$6,659,610
Expense Reimbursement Revenue
$1.81
$1,119,286
$1,211,530
$1,337,661
Effective Gross Revenue
$10.84
$6,690,210
$7,240,056
$7,997,271
Total Operating Expenses
$1.81
$1,119,284
$1,211,533
$1,337,667
Net Operating Income
$9.03
$5,570,926
$6,028,523
$6,659,604
FINANCIAL SUMMARY
AMAZON TETERBORO | NEW JERSEY
09