Reference no: EM13972817
You are considering the purchase of an apartment complex. The following assumptions are
made:
• The purchase price is $1 million.
• Potential gross income (PGI) for the first year of operations is projected to be $171,000.
• PGI is expected to increase 4 percent per year.
• No vacancies are expected.
• Operating expenses are estimated at 35 percent of effective gross income.
• The market value of the investment is expected to increase 4 percent per year.
• Selling expenses will be 4 percent.
• The holding period is four years.
• The appropriate rate of return to discount projected
NOIs and the projected NSP is 12 percent.
• The after-debt required rate of return is 14 percent.
• 70 percent of the purchase price can be borrowed with a 30-year, monthly payment mortgage.
• The annual interest rate on the mortgage will be 11.5 percent.
• Financing costs will equal 2 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 selling price 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 years 1, 2, 3, and 4. (Note: the unpaid mortgage balance at any time is equal to the present value of the remaining payments, discounted at the contract [face] rate of interest).
g. Calculate the amount of principal reduction achieved during each of the four years.
h. Calculate the total interest paid during each of the four years. (Note: Remember that debt service equals principal plus interest.
i. Calculate the levered required initial equity investment.
j. Calculate the before-tax cash flow (BTCF) for each of the four years.
k. Calculate the before-tax equity reversion (BTER) from the sale of the property.
l. Calculate the levered net present value of this investment. Should you purchase? Why?
m. Calculate the levered internal rate of return of this investment (assuming no debt and no taxes). Should you purchase? Why?
n. Calculate, for the first year of operations, the: (1) overall (cap) rate of return, (2) equity dividend rate, (3) gross income multiplier, (4) debt coverage ratio.
|
The analyst used the overall beta to value
: The risk-free rate is 2% and the implied equity premium is 6 %. Your firm's overall bottom-up unlevered beta is 1.2. When examining the latest valuations for a potential investment in a new factory, however, you notice that the analyst used the overa..
|
|
Summarize the frequency, the total dollars spent
: Summarize the frequency, the total dollars spent, and the mean amount spent per transaction for each day of week. What observations can you make about Heavenly Chocolates' business based on the day of the week? Discuss.
|
|
Determine the work and heat transfer for each process
: A piston-cylinder assembly contains 2 lb of water, initiall, at 100 lbf/in.2 and 400°F. The water undergoes two processe: in series: a constant-pressure process followed by a constant volume process. At the end of the constant-volume process the temp..
|
|
The overall concept of cm is pretty straightforward
: The overall concept of CM is pretty straightforward- it is how much each unit contributes to covering fixed costs and eventually, profit, after variable costs are taken care of.
|
|
Calculate the monthly mortgage payment.
: Calculate the loan balance at the end of years 1, 2, 3, and 4. (Note: the unpaid mortgage balance at any time is equal to the present value of the remaining payments, discounted at the contract [face] rate of interest).
|
|
The company produces a single product
: Under wald Corporation has provided the following production and average cost data for two levels of monthly production volume. The company produces a single product.
|
|
Determine the amount of income
: Determine whether the taxpayer in each of the following situations has realized income. Explain why there has or has not been a realization, and determine the amount of income to be reported.
|
|
Find the magnitude of the net torque
: A uniform disk of radius 0.9 m and mass 3.2 kg is rotating about its center of mass. Its moment of inertia about its center of mass is I=1/2mR2. Find the magnitude of the net torque about the center of mass acting on the disk at t= 7 seconds
|
|
Effect of the sale of the land
: Chelsea, who is single, purchases land for investment purposes in 2005 at a cost of $22,000. In 2010, she sells the land for $38,000. Chelsea's taxable income without considering the land sale is $85,000. What is the effect of the sale of the land..
|