Given the following information provide an analysis that answers the questions at the end of the assignment.
Fantastic news! We've Found the answer you've been seeking!
Question:
Given the following information provide an analysis that answers the questions at the end of the assignment.
Purchase Price: $4,235,000
Rents:
Tenant | Unit 1 | Unit 2 | Unit 3 | Unit 4 | Unit 5 | Unit 6 | Unit 7 | Unit 8 |
Monthly Rent | $4,325 | $3,324 | $7,255 | $2,625 | $4,813 | $4,168 | $4,225 | $3,215 |
Year 1 NOI: $259,715
NOI Growth Rate: 2.25%
Loan:
LTV: 60%
Amortization Period: 25 years, Term: 7 years
Interest Rate: 4.15%
Lender Points: 1.15%
Selling Costs: 3%
Going Out Cap Rate: 6.15%
Discount Rate: 12%
Questions:
- What is the going in cap rate?
- What is year 1 PGI?
- What is the DSCR?
- What is your Initial Investment?
- What is the sale price after the five-year hold?
- What is the loan balance at sale?
- What is the NPV for this project?
- What is the IRR for this project?
- What is the DCF for this project?
- What is the reversion amount?
Related Book For
Posted Date: