Key Assumptions
Land Cost
$25 PSF
Construction Cost
$400 PSF
Construction Timeline
18 months
Rent Growth
4.5%
Vacancy
5.0%
Construction Cost ($/psf)
350
375
400
425
450
5.5% 25.7% 23.1% 20.6% 18.1% 15.8%
5.0% 24.5% 21.8% 19.3% 16.8% 14.5%
Rent Growth
4.5% 23.2% 20.6%
18.0%
15.5% 13.1%
4.0% 21.9% 19.2% 16.6% 14.1% 11.7%
3.5% 20.6% 17.9% 15.3% 12.7% 10.3%
Made with FlippingBook Online newsletter maker