What is the potential gross income for the first year

Assignment Help Financial Management

Reference no: EM131904219

You are considering the purchase of a small office building in Brooklyn. The property contains 20,000 square feet of rentable space and is currently occupied by multiple tenants each with differing maturities on their respective leases. The vacancy rate is 6%. No lease is currently shorter than 1 year. The annual rent in the 1st year of ownership is $45/sq ft. You will hire a management firm to collect the rent which will charge you collection costs of 2% per dollar of rent.

1. What is the Potential Gross Income (PGI) for the first year?

2. What is the Effective Gross Income (EGI) for the first year?

3. If operating expenses are expected to be 40% of EGI, what is the Net Operating Income (NOI) generated by the property in the 1st year of ownership?

4. You decide you want to take out a loan to finance the purchase of this property. It will be an IO loan at a rate of 6.25%, compounded annually, with annual payments. The lender will provide financing up to a minimum Debt Service Coverage Ratio (DSCR) of 1.2 based off of the 1st year NOI. What is the largest annual loan payment the lender will allow you to make based on the DSCR?

5. If you get a loan that corresponds to the largest annual loan payment the lender will allow you to make based on the DSCR (computed in part 4), what will be your net income in the first year?

6. What is the largest loan a lender is willing to provide you with based on question 4? (Use the fact that this is an IO loan at 6.25%. Also use the loan payment from question 4.)

7. The seller’s asking price for the property is $7,000,000. If the lender has a maximum 70% LTV requirement what is the most the bank will lend you? (Only based on the LTV requirement.)

8. The loan must satisfy both the minimum DSCR of 1.2 and maximum LTV of 70%. What is the biggest loan the borrower can get?

9. If you buy the property at the asking price of $7,000,000 using the biggest loan you can get (from question 8), what will your down payment be?

10. What is the annual mortgage payment on the loan in question 8?

11. If you buy the property at the asking price of $7,000,000, what will your ‘going in’ Cap Rate be?

12. If the annual irr for this property is 8.5%, then based on the cap rate in question 11, what does this imply is expected NOI growth rate for this property?

13. You do research and find that similar properties are selling at a 6% cap rate. Using a 6% cap rate, what price would you offer for this property?

14. Suppose you buy the property at the asking price of $7,000,000 and own it for exactly 1 year. You make the down-payment in part (9). You collect the NOI in part (3). You make the annual mortgage payment in part (10). In two years, the NOI is expected to be the same. You sell the property at the end of year 1, at a cap rate of 50 basis points below the cap rate in part (11) and you pay off the loan balance when you sell. Compute the IRR on this investment.

Reference no: EM131904219

Questions Cloud

What is the expected change in net working capital : What is the expected change in net working capital? What is the total terminal cash flow? When will it occur?

What is the current price of the stock : If the required rate of return on the stocks is 9%, what is the current price of the stock?

Depreciation on the canadian dollar from the british view : Find the percentage appreciation/depreciation on the Canadian dollar from the British view.

Equity capital using arithmetic and geometric growth rates : what is your best estimate of the company’s cost of equity capital using arithmetic and geometric growth rates?

What is the potential gross income for the first year : What is the Potential Gross Income (PGI) for the first year? What is the Effective Gross Income (EGI) for the first year?

Compare net amount of funds initially available-inflow : compare the net amount of funds initially available—inflow—to the present value of future payments of interest and principal to determine net present value.

Project cash inflows are reinvested at the project wacc : Which capital budgeting method(s) assume(s) that a project’s cash inflows are reinvested at the project’s WACC?

You will not make any other deposits after initial deposit : how much to the nearest dollar do you need to deposit now to meet your wishes? You will not make any other deposits after the initial deposit.

Calculate the annual after-tax operating cash flow : Calculate the initial outlay of the project. Calculate the annual after-tax operating cash flow for Years 1 -4.

User Account

All Pages