Calculate potential gross income, Business Economics

(a)  Assume that Purchase Price is equal to initial Market Value

(b) Your Market Rent starts at the indicated level and increases by this factor for all of Year 2 and for each year thereafter

(c) Your Occupancy starts at the indicated level; this amount is added to Occupancy for all of Year 2 and for each year thereafter until it reaches the Stabilized Occupancy level

(d) Capital Expenditures are this amount per unit per year.

Purchase Price                  (a) $5,100,000.00

Units                                80

Market Rent                      $850.00

Annual Adjustment            (b) $50.00

Current Occupancy            65.00%

Annual Adjustment            (c) 5.00%

Stabilized Occupancy         90.00%

Operating Expenses           35.00%

Capital Expenditures          (d) $200.00

Holding Period (years)        10

Going Out Cap Rate           9.50%

Selling Expenses                6.00%

Unlevered Discount Rate    13.00%

LTV                                  80.00%

Loan Rate                         7.00%

Amortization (years)          30

Finance Costs                   5.00%

Levered Discount Rate       16.00%

  • You must show your work carried out to two decimal places to receive any credit (partial or full) for your answers.
  • Interest rate adjustments from annual to monthly should be performed by direct entry of theformula rather than rounded. For example, a 7.00% interest rate should be entered by

            dividing 7.00% by 12 months and directly entering the result as the monthly rate.

  • Debt service calculations are to be performed on a MONTHLY basis and then converted toannual as appropriate.

You are considering the purchase of a property pursuant to the assumptions given to you by your

instructor. You MUST show the steps used in addressing the following:

a. Calculate potential gross income for each year starting with the base year rent and escalations given. Your grid should have three lines: number of units, monthly market rent per unit, and annual PGI for each year.

b. Calculate vacancy using the current occupancy and absorption projections given. Note that the vacancy percentage is 100% minus the occupancy percentage.

c. Calculate the fixed annual capital expenditures (does not change each year).

d. Construct a standard pro forma grid with the appropriate line items  and calculate net operating income (NOI) for each year of the holding period.

e. Calculate the net sale proceeds from the sale of the property showing each step in a grid. Sales price is determined by using the appropriate NOI and the cap rate given.

f. Calculate the unlevered net present value. Should you purchase and why?

g. Calculate the monthly mortgage payment. What is the total per year?

h. Calculate the loan balance at the end of each year in the holding period.

i. Calculate the amount of principal reduction achieved during each year in the holding period.

j. Calculate the total interest paid during each year in the holding period.

k. Calculate the levered required initial equity investment.

l. Calculate the before-tax cash flow (BTCF) for each year in the holding period.

m. Calculate the before-tax equity reversion (BTER) from the sale of the property.

n. Calculate the levered net present value of this investment. Should you purchase? Why?

Posted Date: 2/14/2013 3:03:38 AM | Location : United States







Related Discussions:- Calculate potential gross income, Assignment Help, Ask Question on Calculate potential gross income, Get Answer, Expert's Help, Calculate potential gross income Discussions

Write discussion on Calculate potential gross income
Your posts are moderated
Related Questions
First, explain the concepts of income, wealth and money and show how each is related to the other. Next, explain the concept of the monetary base and indicate its economic signific

What are the characteristics of growth in developed countries? Simon Kuznets specified some characteristics for all DCs (developed countries) as illustrated below: • Gross

In 2007, Segolene Royal, in an unsuccessful bid for president of France, says that employees who lost their jobs would obtain unemployment payments equivalent to 90% of the previou

What is social inclusion? Social Inclusion: Social inclusion implies the whole of society enjoys the advantages of economic activity (as income) and have complete access

What are the characteristics of developed countries applied to Less Developed Countries? Some of Kuznets' characteristics of a DC (developed countries) can be applied to LDCs (

A  transition economy is Moving from a planned to a mixed or free market economy.

Question 1 Explain the law of diminishing returns. What are its causes and effects? Question 2 Compare perfect and imperfect markets Question 3 A monopolist with a linea

S M Construction has been awarded a contract to build a new manufacturing plant just outside Cardiff. The activity on arrow table below gives data on the activities involved in the

How is supply related to opportunity cost?