Calculate net operating income

Assignment Help Financial Management

Reference no: EM131901080

You are considering the purchase of an apartment complex. The following assumptions are made:

• The purchase price is $1,050,000.

• Potential gross income (PGI) for the first year of operations is projected to be $175,000.

• PGI is expected to increase at 3.5 percent per year.

• 5% vacancies are expected.

• Operating expenses are estimated at 45 percent of effective gross income. Capital expenditures are estimated at 15 percent of effective gross income.

• The market value of the investment is expected to increase 5.25 percent per year.

• Selling expenses will be 4.25 percent.

• The holding period is 4 years.

• The appropriate unlevered rate of return to discount projected NOIs and the projected NSP is 12.5 percent.

• The required levered rate of return is 14 percent.

• 70 percent of the acquisition price can be borrowed with a 30-year, monthly payment mortgage.

• The annual interest rate on the mortgage will be 7.5 percent.

• Financing costs will equal 3.5 percent of the loan amount.

• There are no prepayment penalties.

a. Calculate net operating income (NOI) for each of the four years.

b. Calculate the net sale proceeds from the sale of the property.

c. Calculate the net present value of this investment, assuming no mortgage debt. Should you purchase? Why?

d. Calculate the internal rate of return of this investment, assuming no debt. Should you purchase? Why?

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

f. Calculate the loan balance at the end of year 4.

g. Calculate the levered required initial equity investment.

h. Calculate the before-tax cash flow (BTCF) for each of the four years.

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

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

k. Calculate the levered internal rate of return of this investment (assuming no debt and no taxes). Should you purchase? Why?

Reference no: EM131901080

Questions Cloud

What do you think was the root cause of the problem : Required to read ONE article on economic development or international trade and complete a one page briefing .

Review the behavioral literature to evaluate the model : For this assignment you will choose an assessment or intervention model or strategy and review the behavioral literature to evaluate the model

Calculate net present value of the project : calculate the net present value of the project.

Discuss specific aspects of the trump populist movement : Discuss specific aspects of the Trump Populist Movement and how it reflects the Populist Movement we studied in the1880s and 1890s.

Calculate net operating income : Calculate net operating income (NOI) for each of the four years. Calculate the monthly mortgage payment. What is the total per year?

What kinds of goals does a business frame activate : From "Why People Do Bad Things": Why were employees inside Toby's company and people outside his company willing to help him with the fraud?

Which argument do you believe is more accurate and why : Andrew Jackson's presidency was termed the Age of the Common Man. Which argument do you believe is more accurate and why?

How much will he owe after 5 years : Lamar borrowed $8000 at a rate of 18%, compounded semiannually. Assuming he makes no payments, how much will he owe after 5 years?

Conduct research around the event you chose : Conduct research around the event you chose. For this assignment, you are required to utilize at least one source from the CSU Online Library.

User Account

All Pages