Prepare a brief cash flow to estimate the return requirement

Assignment Help Financial Management

Reference no: EM132106824

Assignment

Vulture Capital has been recently approached by a landlord for an en-bloc office acquisition opportunity. The opportunity is a new vacant premium Grade-A office building with about 20,000sm located in Beijing CBD.

The subject is about 10-minute walking distance from the closest subway station.

The landlord is now asking for RMB 65,000/sm.

Vulture Capital plans to involve a separate account as their LP to invest into this property. Vulture Capital sets a 10% hurdle rate of return for the LP.

When the LP's return excessed 10% hurdle, Vulture Capital will receive 20% of excess profit as promote.

As a GP, Vulture Capital's internal return requirement is IRR 15% in 5 year investment horizon. Please prepare a brief cash flow to estimate if RMB65,000/sqm can meet the return requirement and propose a counter-offer if RMB65,000/sqm is considered too high.

Below are some of the investment criteria:

a) Rental assumption: RMB12/sqm

b) Total operating expenses (VAT, property tax and Opex Included): 25% of EGI

c) LTV ratio: 50%

d) Interest cost: 5.5% annually; onshore loan

e) Equity contribution: GP - 10%; LP - 90%

f) Investment period: Exit in year 5 with 3.8% capitalization rate

g) LP Hurdle rate of return: 10%

h) Vulture Capital promote: 20% of any profit excessed 10% hurdle

i) Vulture Capital (GP) IRR: 15%

You may make your additional assumptions in the cash flow.

Reference no: EM132106824

Questions Cloud

Describe the political and legal systems : Given that the current 2 primary sources of electricity generation are coal and nuclear power plants, which of these sources is better for human sustainability?

Create queries using your new database : Create queries using your new database to demonstrate that the data is useful and meaningful. Submit the final database and database scripts

Why is establishing problem ownership : Discuss the topic in at least 400-500 words with 3 references. A post without a reference will not count as a discussion.

Discuss the options for a company to raise funds : Discuss the options for a company to raise funds. Identify at least two reasons that a company might prefer to issue debt rather than equity for tax purposes

Prepare a brief cash flow to estimate the return requirement : Prepare a brief cash flow to estimate if RMB65,000/sqm can meet the return requirement and propose a counter-offer .

Make the year-end entry to record doubtful-account expense : Make the year-end entry to record Doubtful-Account Expense. Show how Accounts Receivable and Allowance for Doubtful Accounts

What was the cost of goods available for sale for period : What was the cost of goods available for sale for the period?

How would you describe your personal job search strategies : Explain what surprised you the most about the readings and videos from this week. Why do you think you were surprised?

Find a way to balance a number of competing drivers : Although it is impossible to eliminate all business risks, a good policy can reduce the likelihood of risk occurring or reduce its impact.

User Account

All Pages