Higher scheduled-rent option
Option B
A: $22,800; B: $33,300 total scheduled rent.
Estimate based on your inputs. Not a promise of results.
Arithmetic only. It excludes concessions, risk, vacancy, renewal likelihood, rent controls, and lease-law requirements.