Reference no: EM131188144
Parkchester is a sprawling collection of red brick apartment buildings with typical housing project style architecture. The 129 acre property with a community feel of bus stops, subway stops, restaurants, neighborhood stores and recreation and leisure locations is between White Plains Road and Castle Hill Avenue and Tremont and Westchester Avenue. Tenants must have a good credit score, verifiable employment and a minimum income of $37,875 for a one bedroom apartment and $50,063 for a two bedroom apartment. Apartments rent for
7,500 1-Bedroom Units Renting @ $1050/month
5,000 2-Bedroom Units Renting @ $1382/month
Additionally, this property has covered parking, a recreation facility, and other non-real estate revenue equal to 3.5% of the Potential Gross Rent. Also, there are several commercial buildings that derive cumulative NOI of $50,000,000 annually and the Cap Rate for these properties is 8, while the Cap Rate for the residential properties is 7. While this is a highly desirable place to live with a waiting list during most years there are times when apartments are empty while renovations occur. The vacancy allowance is 2.5% of Potential Gross Income and Operating Expenses are typically 42% of Effective Gross Income.
Current Market Lending Terms for similar properties are 60% LTV, 5.75% Interest Rate, 20-yrs, 2.0 Pts, $1,000,000 in Fees, DCR = 1.35, EDR = 6.5%. Unfortunately due to the strict loan terms you will need a second and third loan to buy this property as you feel ill-equipped for the necessary down payment. Due to the higher risk nature of this second loan the terms are even less favorable. For your second mortgage you will receive 15% LTV, 7.5% Interest Rate, 10-yrs, 2.0 Pts, $500,000 in Fees. And your third mortgage will come at 10% LTV, 9.5% Interest Rate, 10-yrs, 3.0 Pts, $300,000 in Fees. Your EDR = 6.5%, BV/TV = 0.8 still apply. The acquisition of the property would occur in January 2016. All properties can be depreciated at the residential rate. Carryover losses can be used.
Despite inflation being quite low currently the partners ask you to model inflation at 2% for all 10-years. Also, due to the standard of living Parkchester provides to those that live within this oasis in New York City appreciation is expected to be equal to the inflation rate. This investment on behalf of the partnership is expected to last 10 years at which time the market for housing is expected to be robust and the partnership will then sell the investment and invest the profits elsewhere. The sales expense at that time is expected to be 1.5%. However, despite the return to a “good” real estate market the partnership will most likely accept an offer at 5% less than the full value of the property.
Calculate and show the Annual Cash Flows, Taxes (utilize and show both methods), IRR & NPV for your Partnership (Round all dollar answers to the nearest dollar, and assume that losses cannot be carried forward).
Would you make these laons? Why?
|
What is internal rate of return on the investment
: You have the following information about Burgundy Basins, a sink manufacturing company. Burgundy is contemplating what for the company is an average risk investment costing $40 million and promising an annual ATCF of $6.4 million in perpetuity. What ..
|
|
What is the present value of a loan
: What is the present value (PV) of a loan that calls for the payment of $500 per year for six years if the discount rate is 10 percent and the first payment will be made one year from now? How would your answer change if the $500 per year occurred for..
|
|
What are stocks and bonds
: What are Stocks and Bonds? Describe how you could estimate their values. If you are investing in the stock market, which would you invest in and why? For your second post, select a stock in which you are interested. Calculate its per share value usin..
|
|
Calculate call option value-two-state stock price model
: You are attempting to value a call option with an exercise price of $102 and 1 year to expiration. The underlying stock pays no dividends, its current price is $102, and you believe it has a 50% chance of increasing to $121 and a 50% chance of decrea..
|
|
Calculate and show the annual cash flows and taxes
: Parkchester is a sprawling collection of red brick apartment buildings with typical housing project style architecture. The 129 acre property with a community feel of bus stops, subway stops. Calculate and show the Annual Cash Flows, Taxes, IRR & NPV..
|
|
Loan is to be repaid in equal monthly payments
: On December 1, you borrow $201,000 to buy a house. The mortgage rate is 8.25 percent. The loan is to be repaid in equal monthly payments over 20 years. The first payment is due on January 1 Which one of the following statements is true assuming that ..
|
|
Case study outlines six specific strategies
: The case study outlines six specific strategies that the firm has chosen to support its strategic direction. Determine which strategy is most likely to benefit the firm. Explain your rationale. Briefly outline at least one other strategy the firm cou..
|
|
What is the expected return on the portfolio
: You invest $5,000 in Stock X, $2,000 in Stock Y, and $3,000 in Stock Z. If the expected returns on Stocks X, Y, and Z are 15%, 10%, and 12%, respectively, what is the expected return on the portfolio?
|
|
Current ratio indication of short-term liquidity
: The financial manager is worried that the current ratio indication of short-term liquidity is so bad that it will be difficult to obtain additional funding. Therefore, the financial manager takes out a $100 million loan payable in a year and day and ..
|