Project the effective gross income for next five years

Assignment Help Financial Management

Reference no: EM131330278

An office building has three floors of rentable space with a single tenant on each floor. The first floor has 20,000 square feet of rentable space and is currently renting for $15 per square foot. Three years remain on the lease. The lease has an expense stop at $4 per square foot. The second floor has 15,000 square feet of rentable space and is leasing for $15.50 per square foot and has four years remaining on the lease. This lease has an expense stop at $4.50 per square foot. The third floor has 15,000 square feet of leasable space and a lease just signed for the next five years at a rental rate of $17 per square foot, which is the current market rate. The expense stop is at $5 per square foot, which is what expenses per square foot are estimated to be during the next year (excluding management). Management expenses are expected to be 5 percent of effective gross income and are not included in the expense stop. Each lease also has a CPI adjustment that provides for the base rent to increase at half the increase in the CPI. The CPI is projected to increase 3 percent per year. Estimated operating expenses for the next year include the following:

Property taxes $100,000

Insurance 10,000

Utilities 75,000

Janitorial 25,000

Maintenance 40,000

Total $250,000

All expenses are projected to increase 3 percent per year. The market rental rate at which leases are expected to be renewed is also projected to increase 3 percent per year. When a lease is renewed, it will have an expense stop equal to operating expenses per square foot during the first year of the lease. To account for any time that may be necessary to find new tenants after current leases expire and new leases are made, vacancy is estimated to be 10 percent of EGI for the last two years (years 4 and 5).

Project the effective gross income (EGI) for the next five years & project the net operating income (NOI) for the next five years.

Reference no: EM131330278

Questions Cloud

Concept for invention or an update to an existing product : Based on what we learned, come up with a product and a selling concept for an invention or an update to an existing product. Why should people buy it? Who is your audience (the buyers)? Is the price above or below market?

An exchange call option with expiration of one year allows : An exchange call option with expiration of one year allows the owner to acquire one share of a stock A for one share of a stock B. The price of the option is $2.16. Stock A pays dividends at the continuously compounded yield of 7%. Stock B pays no di..

Origins of management practices : Explain what is meant by ‘management'. In your answer discuss how the definitions or ‘management' have changed over time.In today's environment, which is more important to organisations-efficiency or effectiveness? Explain your choice.

Compare this value to value of the merger synergy benefits : Harvard Business School Case Questions for Stanley Black and Decker: Determine the size of the acquisition premium in dollars. Compare this value to the value of the merger synergy benefits after the merger has occurred (use 4 years as your initial t..

Project the effective gross income for next five years : An office building has three floors of rentable space with a single tenant on each floor. The first floor has 20,000 square feet of rentable space and is currently renting for $15 per square foot. Three years remain on the lease. The lease has an exp..

Calculate the reversion value at the end of year five : Consider a building with a very long economic life. Assume at the end of year 6, NOI will be $80,000 as is expected to grow at a rate of 2 percent per year. You company’s required rate of return is 12 percent. As part of your analysis, you must calcu..

What is the value of the leased fee estate based : A property is leased for $24,000 per year although market rents are currently $27,500 per year and are expected to increase by 2% per year. The property is expected to be sold at the end of year 10 based on a 10% terminal cap rate applied to the elev..

Property that produces an annual NOI : A property that produces an annual NOI of $100,000 was purchased for $1,200,000. Debt service for the year was $95,000 of which $93,400 was interest and the remainder was principal. Annual depreciation is $38,095. What is the taxable income?

The IRR can be attributed to the operating income only : A property that produces a level of NOI of $200,000 per year is expected to be sold in year 5 for $2,000,000. If the property was purchased for $2,000,000, what percent of the IRR can be attributed to the operating income only?

User Account

All Pages