You're calculating the cash flow of an all-cash financing scenario, but not the real cost. Since the buildings are durable you need to amortize their benefit over the life of the structures. Using the standard depreciation schedule on the $525M gives only $18M per year + maintenance & tax -- close to the figure derived from rents.