The before-tax and after-tax equity reversion

Assignment Help Financial Management

Reference no: EM132028989

Assume that you are an investment analyst preparing an analysis of an investment opportunity for a client. Your client is considering the acquisition of an apartment complex from a developer at the point in time when the apartments are ready for first occupancy.

Your have developed the following information.

1) Number of units = 36

2) First year market rent per unit = $450 per month

3) Rent is projected to increase by 8% each year

4) Annual vacancy rate = 3% of PGI

5) Annual collection loss = 2% of PGI

6) Annual operating expense = 35% of EGI

7) Miscellaneous yearly income (parking and washers/dryers) = $800

8) Monthly miscellaneous income is expected to remain constant

9) Purchase price = $2,000,000

10) Estimated value of land = $500,000

11) Anticipated mortgage terms: a) Loan to value ratio = .80 b) Interest rate = 6% c) Years to maturity = 25 d) Points charged = 3 e) Prepayment penalty = 2% of outstanding balance f) Level payment, fully amortized g) Fixed interest rate, annual payments

12) Anticipated holding period = 4 years

13) Proportion by which property is expected to appreciate during the holding period -- 5% a year

14) Estimated selling expenses as proportion of future sales price = 5%

15) Marginal income tax rate for the client = 28%

16) It is assumed that the property is put into service on January 1 st and sold on December 31st

17) Assume the client is "active" in the property management

18) It is assumed that the client has an adjusted gross income of $95,000 and has no other passive income not offset by other passive losses (for each year of the anticipated holding period)

19) Client's minimum required after tax rate of return on equity = 11%

Calculate: a. The before-tax and after-tax cash flows for each year of the holding period and the before-tax and after-tax equity reversion.

b. For the first year of operation the: (1) Overall (cap) rate of return (2) Equity dividend rate (3) Gross income multiplier (4) Debt coverage ratio

c. The after-tax net present value and the after-tax internal rate of return. d. Is this an investment that should be considered? Explain.

Reference no: EM132028989

Questions Cloud

Spreadsheet that plots the profit-loss of option strategy : Create an excel spreadsheet that plots the profit/loss of an option strategy that uses two options.

Company plans an expansion-weighted average cost of capital : The Black Bird Company plans an expansion. If the company is in the 34 percent tax bracket, what is the weighted average cost of capital?

Why horizontal merger might create value for shareholders : What are some reasons why a horizontal merger might create value for shareholders?

The average beta of the new stocks added to portfolio : She wants the fund's required return to be 12%. What should be the average beta of the new stocks added to the portfolio?

The before-tax and after-tax equity reversion : The before-tax and after-tax cash flows for each year of the holding period and the before-tax and after-tax equity reversion.

Considering new three-year expansion project : Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.56 million.

How far away is horizon date : How far away is the horizon date? What is the firm’s horizon, or continuing, value?

What will be required return on your portfolio : If you invest the money in a stock with a beta of 1.60, what will be the required return on your $5.5 million portfolio?

With the growth rate falling off to constant : Dividends are expected to grow at a 21 percent rate for the next 3 years, with the growth rate falling off to a constant 4 percent thereafter.

User Account

All Pages