Turnkey Setup - Fully built-out with offices, reception, and support spaces in place Immediate Occupancy - Avoid delays and costs associated with buildout Client-Friendly Access - Ground-floor entry with convenient parking Efficient Layout - 980 SF optimized for daily operations without wasted space Professional Environment - Clean finishes and lighting that present well to clients Controlled Overhead - Condo structure supports predictable operating costs Established Complex - Recent roof replacement and exterior lighting upgrades Pro Forma Investment Summary Estimated Market Rent Estimated Lease Rate: $24.50/SF Estimated Monthly Rent: ±$2,000/month Estimated Annual Gross Income: ±$24,000 Estimated Vacancy Allowance 5% Vacancy Factor Estimated Vacancy Reserve: ±$1,200 annually Estimated Operating Expenses (Projected) Property Taxes: $1,050.34 Insurance: ±$1,000 CAM/HOA Fees: $1,800 annually ($150/month) Maintenance/Reserves: ±$1,500 Management Allowance: ±$1,800 Estimated Total Operating Expenses ±$7,150 annually Estimated NOI ±$15,650 annually Estimated Cap Rate Examples At $200,000 Purchase Price ? ±7.83% Cap At $215,000 Purchase Price ? ±7.28% Cap At $225,000 Purchase Price ? ±6.96% Cap Important Disclaimer Projected financial figures are based on estimated market rental rates and projected operating expenses and are provided for informational purposes only. Figures are not based on historical operating statements unless otherwise stated. Buyer to independently verify all financial assumptions, leasing projections, operating expenses, and investment performance.