Question: 4.) A 30 year old 50 unit apartment complex is for sale in Kennesaw, Ga for $3,000,000. Using the financials below what is the NOI,

4.) A 30 year old 50 unit apartment complex is for sale in Kennesaw, Ga for $3,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio, Loan to Value and Debt Coverage Ratio?

**If you want at least a 10% return on your investment how much would you pay for the complex? Is it a good deal for you? 4.) A 30 year old 50 unit apartment complex is for

#4) A 30-year-old 50 unit apartment complex is for sale in Kennesaw, GA for $3,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio, Loan to Value and Debt Coverage Ratio? If you want at least a 10% return on your investment how much would you pay for the complex? Is this a good deal for you? Show your work. Basic Financial Information: 50 units (#25/2-bedroom/ 1 Bath; #20/1 Bedroom/ 1 bath; #5/ Studio) Average Rent - $1,100/mt for 2 bedroom: 5750/ mt for 1 bedroom; Studio for $500/mt. Taxes - $35,000/ yr. Insurance - $7,500/ yr. General & Admin - 510,000 Amortization - $3,000/y. Vacancy/ Credit Loss - 10% Maintenance - $40,000/ yr. Pest Control - $2,500/yr. Payroll - $60,000/ yr. Capital Improvements - S35,000/ yr. Management - 3% of Effective Gross Landscape -$20,000/ yr. Depreciation - 515,000/yr. Other Income - $3,000/yr. Utilities - 535,000/ yr. Advertising - 58,000/yr Equity - 5750,000 Loan - 52,250,000 @ 7% Interest only 5 year balloon Debt Service $157,500/ year. $13,125/ month

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 Accounting Questions!

#4) A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio,...

A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio, Loan...

You are to evaluate the purchase of a ten year old 16 unit apartment building located in a prime area. Asking price is $3,000,000. Please complete the Cash Flow Analysis incorporating the following...

The next 5 screenshots were provided my the professor to help us. This is what we have come up with. Evaluate the attached proforma information. You need to do a ten year Spreadsheet similar to...

Ann is looking to buy an office building in 2014. She plans to rent it out for 5 years (2015-2019) and sell it at the end of 2019. (1) Use the first sheet of the spreadsheet (titled "NOI") to compute...

its just a case study i need to write what rec for the gates family and what are financial areas of concern CASE 9 TREVOR AND LINDA GATES CASE Today is January 1, 2017 INTRODUCTORY DATA Trevor and...

You are a real estate investor that has an interest in purchasing a multifamily property in Atlanta, Georgia. You received the offering brochure and you discovered that this is a 100 unit apartment...

You are considering a purchase of a 4-plex, which is located in a desirable neighborhood. The cost of the property is $500,000. Effective rents are expected to average $1500 per month. Every resident...

A 50-year-old 25 unit apartment complex in a transitional neighborhood is for sale in Atlanta for $1,200,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity,...

A 20-lb block is initially held so that the vertical spring attached as shown is un-deformed. Knowing that the block is suddenly released from rest, determine (a) The amplitude and frequency of the...

In the spring of 1984, Disney Productions stock was selling for about $3.125 per share. (All prices have been adjusted for 4-for-1 splits in 1986 and 1992.) Then Saul Steinberg, a New York financier,...

Justice Corporation, a calendar year taxpayer, has Alternative Minimum Taxable Income ( before the Exemption amount ) of $ 6 0 0 , 0 0 0 in 2 0 1 8 . Justice Corporation's Tentative Minimum Tax for 2...

QUESTION 2 of 2 0 : The most aggressive pricing strategy is the competitive pricing strategy. a ) True b ) False

Which corporate, which international, and which HRM strategies do McDonalds headquarters follow?

Understand corporate and HRM strategy.

Understand how to balance global standards and local responsiveness.