real estate investment

You are considering purchasing a 12,000 square feet (4,000 sf. per floor), three story office building for $1,250,000 with closing to be on May 12. The top and bottom floors are preleased for $24 per sq, ft. annually and the middle floor for $20 annually. Land costs are estimated at 10% of the value of the property. You expect rents to increase by 7% per year. You project that your vacancy and collection losses will be about 6%. You expect that operating expenses will be 35% of the adjusted gross income. The Friendly Federal Savings Bank has agreed to lend to you at a 9.5% annual interest rate with an amortization period of 30 years paid monthly. The loan will have only a term of 10 years. The amount of the loan is going to be based upon a 1.5 Debt Service Coverage Ratio for the first year's NOI. The bank is going to charge three points. At the end of year 3 you expect to refinance the property under the same terms as the original loan except for a reduction in the interest rate to 8% and a points charge of four points. (The new loan is based upon the year 4 NOI!) Your accountant has advised you that for this investment analysis, you should use expect a 31% marginal tax rate. You expect to sell the property at the end of the fifth year. The sales price is expected to be based upon an 11.5% capitalization rate of the year six NOI. Sales expenses are projected at 8%. You have concluded that your cost of equity capital is 10%. ****Finally, be sure that you DO NOT enter a space before, after, or in the middle of your answers. Entering a space will cause the answer to be scored incorrectly.****

What is the indicated loan amount? (Round your answers to the nearest $1)

Prepare a 5-year amortization schedule (Be careful to change the loan for year 4 and 5!):
Year 1 Year 2 Year 3 Year 4 Year 5
EOR Balance

How much equity cash is required?

Prepare a five-year projection of the before-tax cash flow for the property and a six-year projection of the net operating income.

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Gross Income
Adj. Gross
Operating Exp.
Refinancing $
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Unexpensed Pts
Taxable Income


Compute the cash flow from reversion:
Sales Price
Selling Expense
Amount Realized
Mortgage Payoff
BTCF (reversion)

Purchase Price
Accumulated Depreciation
Adjusted Basis

Amount Realized
Adjusted Basis
Taxable Gain
Unexpended Points
Net Gain
Less Accumulated Depreciation
Preferential Taxable Gain
Tax on Preferential Gain

Accumulated Depreciation
Tax on gain from Depreciation
Tax on Preferential Gain
Total taxes on Gain

BTCF (reversion)
Taxes (reversion)
ATCF (reversion)

What is the indicated Net Present Value of this investment?
What is the Internal Rate of Return of this investment?

asked by chrystal
  1. still need help

    posted by chrystal

Respond to this Question

First Name

Your Answer

Similar Questions

  1. acc-editplz

    Samuel Gardiner opens Gardiner Real Estate Agency with an investment of $14,000 cash and $3,000 of office equipment. ANSWER: Cash---------------14,000 office equipment----3,000 Owners Capital--------------17,000 is dis right?
  2. calculus

    A multistoried building has a floor area of 2,000 square feet on the ground floor, 1,995 square feet on the 1st floor, 1,990 square feet on the 2nd floor, and so on. If the areas of the higher floors follow this sequence, what is
  3. Real Estate

    A couple bought a home and financed $60,000 at 13.5%. Three months later they were transferred and carried back a land contract for $72,000 at 14.5%. What was their effective yield on the $12,000 investment?
  4. Real Estate Financing

    "Mr. Smith acquired a property consisting of one acre of land and a two-story building five years ago for $100,000. He also obtained an $80,000 mortgage loan from ACE Bank to provide financing to complete the purchase. This year,
  5. real estate finance

    A property sells for $125,000 and the homeowner has a mortgage balance in the amount of $65,000. The seller is to pay the buyer's expenses in the amount of $1,000. Seller and buyer agree to close on November 18, 2012. Seller's
  6. Operation

    Parsa Real Estate is a company that buys and rents real estate. The company is looking into buying an office building for $1M.Thebuilding has 10,000 square feet of rentable office space. The company analysts predict that they can
  7. algebra

    Tad was delivering lunch to a local office building. His first delivery was to the middle floor of the building. He then took th elevator up 4 floors for the next delivery, down 6 floors for his third delivery, and up 7 floors for
  8. math

    The question is as follows, let c=f(A) be the cost in dollars, of building a store of area A square feet. In terms of cost and square feet what do the following quantities represent? (A) f(10,000) (B) f^-1 (20,000) I am pretty
  9. healthcare fiancare

    HINT: 6% X $1,000,000 – {20% X ($1,000,000 – (6% X $1,000,000))} = 6% X $1,000,000 – {20% X ($1,000,000 - $60,000))}= 6% X $1,000,000 - {20% X $940,000}= 6% X $1,000,000 - $188,000 = $60,000 - $ 188,000= -$128,000 A) The
  10. are these correct

    b. Calculate the profit or loss on 12,000 bags and on 25,000 bags. 12,000 x $10 = 120,000 80,000 + .10 x 50lbs x 12,000 = 80,000 + 60,000 = 140,000 120,000 – 140,000 = -20,000 loss 25,000 x $10 = 250,000 80,000 + .10 x 50lb x

More Similar Questions