Suppose that you are considering an investment in an apartment building. Use th information provided below...

  
 
 
 

Transcribed Image Text:

Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer Suppose that you are considering an investment in an apartment building. Use th information provided below to answer the questions that follow: Type of Property: Apartment building Number of Units: 30 Average Rent (Year 1): $1,500 per unit per month Annual Growth in Average Rent: 5% Vacancy and Collection Losses: 5% of Potential Gross Income Other Income (Year 1): $50 per unit per month Annual Growth in Other Income: 3% Operating Expenses: 35% of Effective Gross Income Capital Expenditures: 4% of Effective Gross Income Selling Expenses: 5% of Future Selling Price Going-Out Cap Rate: 6.5% Expected Purchase Price: $5.25 million Loan Terms: Loan Amount: 85% of Purchase Price Interest Rate: 4.5% per year with monthly payments and monthly compounding Amortization Term: 30 years Question 1 (1 point) What is the NOI in year 1 ? Your Answer: Answer Question 2 (1 point) What is the monthly payment (Round your answer to two decimal places)? Your Answer: Answer Question 3 (1 point) What is the annual debt service in year 1 (Round your answer to two decimal places) ? Your Answer: Answer B 3 *HE 9 ww Question 4 (1 point) What is the Before-Tax Cash Flow(BTCF) in year 1 (Round your answer to two decimal places)? Your Answer: Answer Question 5 (1 point) What is the annual debt service in year 2 (Round your answer to two decimal places)? Your Answer: Answer Question 6 (1 point) What is the Before-Tax Cash Flow (BTCF) in year 2 (Round your answer to two decimal places)? Your Answer: Answer FRITL Question 7 (1 point) What is the remaining mortgage balance at the end of year five (Round your answer to two decimal places)? Your Answer: Answer Question 8 (1 point) If NOI in year 6 is $412,115.62. What is the Before-Tax Equity Reversion (BTER) at the end of year 5 (Round your answer to two decimal places)? Your Answer: Answer Question 9 (1 point) Calculate the initial equity investment (Round your answer to two decimal places). Your Answer: Answer Answer Question 10 (1 point) What is the internal rate of return of the before-tax levered cash flows if you assume a five-year holding period? (Round your answer to two decimal places) Initial equity investment: (You calculated in question 9) BTCF in year 1: (You calculated this in question 4) BTCF in year 2: (You calculated this in question 6) BTCF in year 3: 85,324.02 BTCF in year 4: 102,923.75 BTCF in year 5: 121,396.47 BTER: (You calculated in question 8) Your Answer: Answer

Answer rating: 100% (QA)

The detailed answer for the above question is provided below What is the NOI in year 1 Potential Gross Income Number of Units x Average Rent x 12 months Number of Units x Average Rent x 12 months 30 x ... View the full answer