Question: 20% payment to avoid PMI Cost Loan Equity 227,000 $ 227,000 181,600 80% 192,950 85% 45,400 34,050 Rental Income 3,500 3,500 Interest Rate 7.7%

20% payment to avoid PMI Cost Loan Equity 227,000 $ 227,000 181,600 80% 192,950 85% 45,400 34,050 Rental Income 3,500 3,500 Interest Rate 7.7% 7.7% Period of Loan/ Year 30 30 Period of Loan/ Month 360 360 PMI Amortization/Year (15,537) (16,508) (482) Amortization/Month (1,295) (1,376) (40) Annual Rent 27,405 27,405 Cashflow w/ 30% OpEx 19,184 19,184 Annual Cost of Financing (15,537) (16,990) Cashflow after financing cost: 3,647 2,193 ROA 8.45% 8.45% Cost of Financing 8.56% 8.81% Cash on Cash Return 8.03% 6.44%

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

From the income statement, determine the income tax expense for the year ended February 1, 2020. Tie that number to the second table in Disclosure Note 18, Provision for Income Taxes, and prepare a...

1. Calculate the cost of each capital component, after-tax cost of debt, cost of preferred, and cost of equity with the DCF method and CAPM method. 2. What do you estimate the company?s WACC? Please...

CoursHeroTranscribedText: Question 1 The daily volume of a brokerage company follows a normal distribution. The director wants to estimate the daily volume negotiated. a) What size should have a...

Complete the following problems from Chapter 12 in Financial Management: Theory and Practice : Chapter 12: Topics: Additional Funds Needed, Forecasted Statements and Ratios, Financing Deficits...

i just need the financial statement (last 3 photos) i have a lot of trouble getting it done 6 8 Jan 1 Data for Budget Assignment Master Budget Case for Altec Manufacturing Inc 3 fiscal year end...

EXHIBIT 3: CONSOLIDATED FINANCIAL STATEMENTS a. Balance Sheet millions of 2012 2013 2014 ASSETS Non-current assets 8,095 8,671 10,261 Property, plant, and equipment 7, 142 7,416 8,823 Leasehold land...

I need help on the 1065 partnership return. Its the one with Bilco Products. Thank you for whoever does. :) 2012 Edition Individuals', Corporation, Partnership, and Fiduciary Fact Patterns and Blank...

Hello Finstat. I have really appreciated your help so far. Can you help with the attached? From what I can tell and what the instructor has told us is that this is less involved than the previous...

Please answer this question.. Very easy. -What sources of value most plausibly account for the differences between buyer and seller? -Structure and execute a discounted cash flow valuation of all of...

I need, I am working on GENERAL ELECTRIC AND UNITED TECHNOLOGIES CORP, I need help GE and UTC Financial Statements Forecast for the next 5 year using the attachment. Throughout this course you will...

Ans1. Current Closing Price of Share = $36.59 If Price Decreased by 10%: New Price of the Share = $36.59 x 0.90 = $32.93 Market Capitalization = Price x Number of Shares New Market Capitalization of...

Q3. Use fourth order Runge-Kutta with h= 1/4 to compute approximate values of y(1). y'- y(1 + e*). y(0) = 1;

Describe Why is pH regulation critical for living things? What role do mineral salts play in this regulation?

Question 7 ( 1 point ) Given the following information, calculate the debt coverage ratio of this commercial loan. Estimated net operating income ( NOD ) in the first year: $ 1 0 0 , 0 0 0 Debt...

Staybrite Electronics Co. amended its pension plan effective January 1, 2013. The increase in the PBO occurring as a result of the plan amendment is $6,290,000. Staybrite arranged to fund the prior...

Hart, an assistant accountant with the firm of Better & Best, CPAs, is auditing the financial statements of Tech Consolidated Industries Inc. The firms audit plan calls for the preparation of written...

Your client took a complete physical inventory count under your observation as of December 15 and adjusted the inventory control account (perpetual inventory method) to agree with the physical...

Search for Unrecorded Liabilities. The list of vouchers payable for Potter's Magic Shoppe at December 31 is as follows: Required: a. Prepare an audit plan for the audit of unrecorded liabilities for...

You are in the final stages of your audit of the financial statements of Ozine Corporation for the year ended December 31, 2017, when the corporation's president consults you. The president believes...

Design a minimum-mass symmetric three-bar truss (the area of member 1 and that of member 3 are the same) to support a load P, as was shown in Fig. 2.9. The following notation may be used: Pu = P cos...

Voskuyl et al. (A-41) investigated those characteristics (including male gender) of patients with rheumatoid arthritis (RA) that are associated with the development of rheumatoid vasculitis (RV)....

Harris et al. (A-42) conducted a study to compare the efficacy of anterior colporrhaphy and retropubic urethropexy performed for genuine stress urinary incontinence. The subjects were 76 women who...

In a study of patients with cervical intraepithelial neoplasia, Burger et al. (A-44) compared those who were human papillomavirus (HPV)-positive and those who were HPV-negative with respect to risk...